BNBCalc.com Investment Analysis Report of 1214 South Haven Street, South Haven, MI 49090, USA

5 bed • 3 bath • 12 guests • $839,900

BNB

Calc

Return Metrics

19.65% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.65%

Cap Rate

11.56%

Return on Investment

35.9%

Annual Revenue

$127,375

AirDNA projects $658/night at 53% occupancy ($127,375).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,520

Annual Expenses

$30,239

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,761

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,061

Management & Platform Fees

$318

Platform Fee (i.e. Airbnb)

$318

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

$39,863

Deductible property tax

$8,315

Est. Depreciation Value

$394,988

Profit on this property

$97,136

Your total deduction

$346,029

So, your new taxable income is your previous income minus your total deduction ($150,000 - $346,029)

-$196,029

Your old tax bill

$45,000

Your new tax bill

-$58,809

Estimated tax savings

$103,809

1214 S Haven St South Haven, Michigan, 49090

5 bed • 3 bath • 12 guests • $839,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$127,375

Profit (Cash Flow)

$40,484

Cap Rate

11.6%

Annual Revenue

$127,375

AirDNA projects $658/night at 53% occupancy ($127,375).

Occupancy Rate

Avg Daily Rate

Return Metrics

19.65% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.65%

Cap Rate

11.56%

Return on Investment

35.9%

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

$39,863

Deductible property tax

$8,315

Your total deduction

$76,924

Your adjusted annual income

$150,000 - $76,924 = $73,076

Taxes on $73,076 (30%)

$21,923

Your old tax bill

$45,000

Your new tax bill

$21,923

Estimated tax savings

$23,077

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