BNBCalc Short Term Rental Investment Analysis 5494 Schochary Road, New Tripoli, Pennsylvania 18066, United States

4 bed • 2 bath • 10 guests • $495,000

BNB

Calc

Report by:

maggie.meehan1205@gmail.com

Annual Revenue

$49,268

Profit (Cash Flow)

-$3,608

Cap Rate

6.0%

Annual Revenue

$49,268

AirDNA projects $384/night at 61% occupancy ($85,554). Airbtics projects $329/night at 41% occupancy ($49,267). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 41% occupancy rate, $329 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$39,575	$56,117	$64,257	$67,095
Occupancy	34%	36%	45%	56%
Nightly Rate	$279	$339	$402	$403

Seasonality (Profit by Month)

Return Metrics

-2.9% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,608	-$7,216	-$10,824	-$14,432	-$18,040	-$36,081	-$108,245
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,862	$10,025	$15,507	$21,326	$27,504	$64,604	$396,000
Down Payment	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000
Property Appreciation	$14,850	$30,145	$45,899	$62,126	$78,840	$170,238	$706,494
Total Return	$115,104	$131,954	$149,582	$168,020	$187,304	$297,761	$1,093,249

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.9%

Cap Rate

6.01%

Return on Investment

12.95%

5494 Schochary Rd New Tripoli, Pennsylvania, 18066-3531

4 bed • 2 bath • 10 guests

Purchase Price

Est. $2,374/mo

Inquire about this property

Contact

$49,268

Annual Revenue

BNBCalc predicts this property will get $329 per night with 41% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$3,608

Profit

Revenue

$49,268

Operating Expenses

$19,485

Operating Income

$29,783

Mortgage & Taxes

$33,391

Profit (Cash Flow)

-$3,608

$124,350

Cash Investment

Down Payment

$99,000

Renos & Furnishing

$10,500

Closing Costs

$14,850

Total

$124,350

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.9%

Cap Rate

6.01%

Return on Investment

12.95%

STR 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 est deduction will be...

Deductible mortgage interest

$23,493

Deductible property tax

$4,900

Your total deduction

$54,096

Your adjusted annual income

$150,000 - $54,096 = $95,904

Taxes on $95,904 (30%)

$28,771

Your old tax bill

$45,000

Your new tax bill

$28,771

Estimated tax savings

$16,229

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