BNBCalc Short Term Rental Investment Analysis 1189 Ridgeline Dr, Boyne City, MI 49712, USA

5 bed • 5 bath • 15 guests • $1,200,000

BNB

Calc

Annual Revenue

$182,622

Profit (Cash Flow)

$64,853

Cap Rate

12.2%

Annual Revenue

$182,622

AirDNA projects $1,443/night at 54% occupancy ($284,605).

BNB Calc projects a 50% occupancy rate, $1,000 rate per night.

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

Return Metrics

22.42% 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)	$64,852	$129,705	$194,558	$259,411	$324,264	$648,529	$1,945,587
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,788	$24,304	$37,592	$51,700	$66,678	$156,617	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$352,641	$467,090	$583,424	$701,722	$822,071	$1,457,845	$4,858,302

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.42%

Cap Rate

12.15%

Return on Investment

38.94%

1189 Ridgeline Dr Boyne City, Michigan, 49712-8700

5 bed • 5 bath • 15 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

$182,622

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$64,853

Profit

Revenue

$182,622

Operating Expenses

$36,821

Operating Income

$145,801

Mortgage & Taxes

$80,948

Profit (Cash Flow)

$64,853

$289,250

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$13,250

Closing Costs

$36,000

Total

$289,250

DSCR Ratio

Strong

1.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.42%

Cap Rate

12.15%

Return on Investment

38.94%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$55,858

Your adjusted annual income

$150,000 - $55,858 = $94,142

Taxes on $94,142 (30%)

$28,243

Your old tax bill

$45,000

Your new tax bill

$28,243

Estimated tax savings

$16,757

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