BNBCalc.com Investment Analysis Report of 1213 Loraine Ave, Lansing, MI 48910, USA

3 bed • 1 bath • 6 guests • $147,500

BNB

Calc

Return Metrics

102.51% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

102.51%

Cap Rate

17.6%

Return on Investment

156.56%

Annual Revenue

$44,742

AirDNA projects $178/night at 70% occupancy ($45,509).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,565

Annual Expenses

$18,777

Utilities

$380

Internet + TV

$75

Water/Sewer

$70

Garbage

$15

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,073

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$373

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

Property Manager Fee

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

$6,378

Deductible property tax

$3,393

Est. Depreciation Value

$73,213

Profit on this property

$25,966

Your total deduction

$57,018

So, your new taxable income is your previous income minus your total deduction ($150,000 - $57,018)

$92,982

Your old tax bill

$45,000

Your new tax bill

$27,895

Estimated tax savings

$17,105

1213 Loraine Ave Lansing, Michigan, 48910-2596

3 bed • 1 bath • 6 guests • $147,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$44,742

Profit (Cash Flow)

$12,994

Cap Rate

17.6%

Annual Revenue

$44,742

AirDNA projects $178/night at 70% occupancy ($45,509).

Occupancy Rate

Avg Daily Rate

Return Metrics

102.51% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

102.51%

Cap Rate

17.6%

Return on Investment

156.56%

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

$6,378

Deductible property tax

$3,393

Your total deduction

$7,066

Your adjusted annual income

$150,000 - $7,066 = $142,934

Taxes on $142,934 (30%)

$42,880

Your old tax bill

$45,000

Your new tax bill

$42,880

Estimated tax savings

$2,120

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 recomend LearnLikeACPA.com