BNBCalc.com Investment Analysis Report of 11778 5 Mile Rd NE, Lowell, MI 49331, USA

2 bed • 2.5 bath • 8 guests • $540,000

BNB

Calc

Return Metrics

25.4% 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

25.4%

Cap Rate

14.91%

Return on Investment

40.15%

Annual Revenue

$106,834

AirDNA projects $357/night at 48% occupancy ($62,588).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,192

Annual Expenses

$26,308

Utilities

$460

Internet + TV

$70

Water/Sewer

$50

Garbage

$50

Electric

$200

Gas

$40

Other

$50

Maintenance

$1,465

Property Insurance

$125

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$890

Management & Platform Fees

$267

Platform Fee (i.e. Airbnb)

$267

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

$23,381

Deductible property tax

$13,200

Est. Depreciation Value

$268,305

Profit on this property

$80,525

Your total deduction

$224,360

So, your new taxable income is your previous income minus your total deduction ($150,000 - $224,360)

-$74,360

Your old tax bill

$45,000

Your new tax bill

-$22,308

Estimated tax savings

$67,308

11778 5 Mile Rd NE Lowell, Michigan, 49331-9725

2 bed • 2.5 bath • 8 guests • $540,000

Annual Revenue

$106,834

Profit (Cash Flow)

$37,961

Cap Rate

14.9%

Annual Revenue

$106,834

AirDNA projects $357/night at 48% occupancy ($62,588)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.4% 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

25.4%

Cap Rate

14.91%

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 estimated deduction will be...

Deductible mortgage interest

$23,381

Deductible property tax

$13,200

Your total deduction

$41,296

Your adjusted annual income

$150,000 - $41,296 = $108,704

Taxes on $108,704 (30%)

$32,611

Your old tax bill

$45,000

Your new tax bill

$32,611

Estimated tax savings

$12,389

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