BNBCalc.com Investment Analysis Report of Par Dr, Lake Township, PA 18436, USA

5 bed • 2.5 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

25.97% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.97%

Cap Rate

13.34%

Return on Investment

41.65%

Annual Revenue

$96,249

AirDNA projects $432/night at 61% occupancy ($96,249).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,183

Annual Expenses

$26,192

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,502

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$802

Management & Platform Fees

$241

Platform Fee (i.e. Airbnb)

$241

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$249,876

Profit on this property

$70,057

Your total deduction

$209,934

So, your new taxable income is your previous income minus your total deduction ($150,000 - $209,934)

-$59,934

Your old tax bill

$45,000

Your new tax bill

-$17,980

Estimated tax savings

$62,980

Par Dr Pennsylvania, 18436

5 bed • 2.5 bath • 12 guests • $525,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$96,249

Profit (Cash Flow)

$34,645

Cap Rate

13.3%

Annual Revenue

$96,249

AirDNA projects $432/night at 61% occupancy ($96,249)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.97% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.97%

Cap Rate

13.34%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$24,917

Deductible property tax

$5,197

Your total deduction

$39,638

Your adjusted annual income

$150,000 - $39,638 = $110,362

Taxes on $110,362 (30%)

$33,109

Your old tax bill

$45,000

Your new tax bill

$33,109

Estimated tax savings

$11,891

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com