BNBCalc Short Term Rental Investment Analysis 1213 Loraine Ave, Lansing, MI 48910, USA

3 bed • 1 bath • 6 guests • $147,500

BNB

Calc

Annual Revenue

$44,742

Profit (Cash Flow)

$12,983

Cap Rate

17.6%

Annual Revenue

$44,742

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

BNB Calc projects a 70% occupancy rate, $175 rate per night.

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

Return Metrics

102.42% 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)	$12,982	$25,965	$38,948	$51,931	$64,914	$129,828	$389,485
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,426	$4,961	$7,609	$10,376	$13,267	$29,785	$147,500
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$4,425	$8,982	$13,677	$18,512	$23,492	$50,727	$210,521
Total Return	$19,834	$39,909	$60,235	$80,820	$101,674	$210,341	$747,507

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

102.42%

Cap Rate

17.6%

Return on Investment

156.48%

1213 Loraine Ave Lansing, Michigan, 48910-2596

3 bed • 1 bath • 6 guests

Purchase Price

Est. $707/mo

Inquire about this property

Contact Agent

Lansing

Zoning

Laws

$44,742

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,983

Profit

Revenue

$44,742

Operating Expenses

$18,777

Operating Income

$25,966

Mortgage & Taxes

$12,983

Profit (Cash Flow)

$12,983

$12,675

Cash Investment

Down Payment

Renos & Furnishing

$8,250

Closing Costs

$4,425

Total

$12,675

DSCR Ratio

Strong

2.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

102.42%

Cap Rate

17.6%

Return on Investment

156.48%

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

$6,378

Deductible property tax

$3,393

Your total deduction

$1,045

Your adjusted annual income

$150,000 - $1,045 = $148,955

Taxes on $148,955 (30%)

$44,687

Your old tax bill

$45,000

Your new tax bill

$44,687

Estimated tax savings

$313

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