BNBCalc.com Investment Analysis Report of 11270 Riverside Dr, White Pigeon, MI 49099, USA

2 bed • 1 bath • 6 guests • $110,000

BNB

Calc

Return Metrics

36.47% 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

36.47%

Cap Rate

17.2%

Return on Investment

50.35%

Annual Revenue

$37,474

AirDNA projects $180/night at 57% occupancy ($37,474).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,546

Annual Expenses

$18,552

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,012

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$312

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

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

$5,221

Deductible property tax

$1,089

Est. Depreciation Value

$54,662

Profit on this property

$18,922

Your total deduction

$42,049

So, your new taxable income is your previous income minus your total deduction ($150,000 - $42,049)

$107,951

Your old tax bill

$45,000

Your new tax bill

$32,385

Estimated tax savings

$12,615

11270 Riverside Dr White Pigeon, Michigan, 49099-9128

2 bed • 1 bath • 6 guests • $110,000

Annual Revenue

$37,474

Profit (Cash Flow)

$11,506

Cap Rate

17.2%

Annual Revenue

$37,474

AirDNA projects $180/night at 57% occupancy ($37,474)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.47% 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

36.47%

Cap Rate

17.2%

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

$5,221

Deductible property tax

$1,089

Your total deduction

$4,753

Your adjusted annual income

$150,000 - $4,753 = $145,247

Taxes on $145,247 (30%)

$43,574

Your old tax bill

$45,000

Your new tax bill

$43,574

Estimated tax savings

$1,426

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