BNBCalc Short Term Rental Investment Analysis 10850 M-64, Marenisco, MI 49947, USA

2 bed • 1 bath • 6 guests • $190,000

BNB

Calc

Annual Revenue

$56,459

Profit (Cash Flow)

$23,223

Cap Rate

19.0%

Annual Revenue

$56,459

AirDNA projects $262/night at 59% occupancy ($56,459).

BNB Calc projects a 59% occupancy rate, $262 rate per night.

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

Return Metrics

46.49% 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)	$23,222	$46,445	$69,668	$92,891	$116,114	$232,228	$696,686
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$152,000	$152,000	$152,000	$152,000	$152,000	$152,000	$152,000
Down Payment	$38,000	$38,000	$38,000	$38,000	$38,000	$38,000	$38,000
Property Appreciation	$5,700	$11,571	$17,618	$23,846	$30,262	$65,344	$271,179
Total Return	$218,922	$248,016	$277,286	$306,738	$336,376	$487,573	$1,157,866

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.49%

Cap Rate

18.96%

Return on Investment

61.64%

10850 M-64 Marenisco, Michigan, 49947

2 bed • 1 bath • 6 guests

Purchase Price

Est. $911/mo

Inquire about this property

Contact Agent

$56,459

Annual Revenue

Projected nightly rate is $262/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,223

Profit

Revenue

$56,459

Operating Expenses

$20,420

Operating Income

$36,040

Mortgage & Taxes

$12,817

Profit (Cash Flow)

$23,223

$49,950

Cash Investment

Down Payment

$38,000

Renos & Furnishing

$6,250

Closing Costs

$5,700

Total

$49,950

DSCR Ratio

Strong

2.81

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

46.49%

Cap Rate

18.96%

Return on Investment

61.64%

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

$9,018

Deductible property tax

$1,881

Your total deduction

-$3,537

Your adjusted annual income

$150,000 - -$3,537 = $153,537

Taxes on $153,537 (30%)

$46,061

Your old tax bill

$45,000

Your new tax bill

$46,061

Estimated tax savings

-$1,061

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