BNBCalc Short Term Rental Investment Analysis 1406 Opal Lake Rd, Gaylord, MI 49735, USA

4 bed • 2.5 bath • 16 guests • $285,000

BNB

Calc

Annual Revenue

$52,654

Profit (Cash Flow)

$13,503

Cap Rate

11.5%

Annual Revenue

$52,654

AirDNA projects $272/night at 53% occupancy ($52,653).

BNB Calc projects a 53% occupancy rate, $272 rate per night.

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

Return Metrics

17.72% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,503	$27,006	$40,510	$54,013	$67,517	$135,034	$405,102
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$307,053	$329,363	$351,937	$374,783	$397,910	$518,050	$1,096,872

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.72%

Cap Rate

11.48%

Return on Investment

32.62%

1406 Opal Lake Rd Gaylord, Michigan, 49735-8786

4 bed • 2.5 bath • 16 guests

Purchase Price

Est. $1,367/mo

Inquire about this property

Contact Agent

$52,654

Annual Revenue

Projected nightly rate is $272/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,503

Profit

Revenue

$52,654

Operating Expenses

$19,925

Operating Income

$32,729

Mortgage & Taxes

$19,225

Profit (Cash Flow)

$13,503

$76,175

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$10,625

Closing Costs

$8,550

Total

$76,175

DSCR Ratio

Strong

1.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.72%

Cap Rate

11.48%

Return on Investment

32.62%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$16,197

Your adjusted annual income

$150,000 - $16,197 = $133,803

Taxes on $133,803 (30%)

$40,141

Your old tax bill

$45,000

Your new tax bill

$40,141

Estimated tax savings

$4,859

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