BNBCalc.com Investment Analysis Report of 10288 51st St, Grand Junction, MI 49056, USA

5 bed • 2 bath • 12 guests • $375,000

BNB

Calc

Return Metrics

53.79% 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

53.79%

Cap Rate

20.91%

Return on Investment

68.92%

Annual Revenue

$105,866

AirDNA projects $527/night at 55% occupancy ($105,865).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,287

Annual Expenses

$27,443

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,582

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$882

Management & Platform Fees

$265

Platform Fee (i.e. Airbnb)

$265

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$180,712

Profit on this property

$78,423

Your total deduction

$123,799

So, your new taxable income is your previous income minus your total deduction ($150,000 - $123,799)

$26,201

Your old tax bill

$45,000

Your new tax bill

$7,860

Estimated tax savings

$37,140

property-location

10288 51st St Grand Junction, Michigan, 49056

5 bed • 2 bath • 12 guests • $375,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$105,866

Profit (Cash Flow)

$53,127

Cap Rate

20.9%

Annual Revenue

$105,866

AirDNA projects $527/night at 55% occupancy ($105,865).

Occupancy Rate

Avg Daily Rate

Return Metrics

53.79% 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

53.79%

Cap Rate

20.91%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$599

Your adjusted annual income

$150,000 - $599 = $149,401

Taxes on $149,401 (30%)

$44,820

Your old tax bill

$45,000

Your new tax bill

$44,820

Estimated tax savings

$180

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 recomend LearnLikeACPA.com