BNBCalc Short Term Rental Investment Analysis 10288 51st St, Grand Junction, MI 49056, USA

5 bed • 2 bath • 12 guests • $375,000

BNB

Calc

Annual Revenue

$105,866

Profit (Cash Flow)

$53,727

Cap Rate

21.1%

Annual Revenue

$105,866

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

BNB Calc projects a 55.00000000000001% occupancy rate, $527 rate per night.

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

Return Metrics

54.4% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$53,727	$107,454	$161,181	$214,908	$268,635	$537,270	$1,611,812
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$439,977	$505,291	$570,953	$636,974	$703,363	$1,041,239	$2,522,035

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.4%

Cap Rate

21.07%

Return on Investment

69.53%

10288 51st St Grand Junction, Michigan, 49056

5 bed • 2 bath • 12 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

$105,866

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$53,727

Profit

Revenue

$105,866

Operating Expenses

$26,843

Operating Income

$79,023

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$53,727

$98,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$12,500

Closing Costs

$11,250

Total

$98,750

DSCR Ratio

Strong

3.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.4%

Cap Rate

21.07%

Return on Investment

69.53%

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

$17,798

Deductible property tax

$3,712

Your total deduction

-$14,851

Your adjusted annual income

$150,000 - -$14,851 = $164,851

Taxes on $164,851 (30%)

$49,455

Your old tax bill

$45,000

Your new tax bill

$49,455

Estimated tax savings

-$4,455

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