BNBCalc Short Term Rental Investment Analysis 1444 Pine River Trail, Gaylord, MI 49735, USA

3 bed • 2 bath • 8 guests • $225,000

BNB

Calc

Annual Revenue

$45,970

Profit (Cash Flow)

$11,191

Cap Rate

12.0%

Annual Revenue

$45,970

AirDNA projects $203/night at 62% occupancy ($45,969).

BNB Calc projects a 62% occupancy rate, $203 rate per night.

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

Return Metrics

15.65% 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)	$11,191	$22,382	$33,573	$44,764	$55,955	$111,911	$335,735
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,714	$3,552	$5,523	$7,636	$9,902	$23,941	$168,749
Down Payment	$56,250	$56,250	$56,250	$56,250	$56,250	$56,250	$56,250
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$75,905	$95,887	$116,210	$136,890	$157,945	$269,484	$881,869

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.65%

Cap Rate

11.96%

Return on Investment

27.49%

1444 Pine River Trail Gaylord, Michigan, 49735-8715

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

$45,970

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,191

Profit

Revenue

$45,970

Operating Expenses

$19,056

Operating Income

$26,914

Mortgage & Taxes

$15,722

Profit (Cash Flow)

$11,191

$71,500

Cash Investment

Down Payment

$56,250

Renos & Furnishing

$8,500

Closing Costs

$6,750

Total

$71,500

DSCR Ratio

Strong

1.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.65%

Cap Rate

11.96%

Return on Investment

27.49%

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

$11,703

Deductible property tax

$2,250

Your total deduction

$12,774

Your adjusted annual income

$150,000 - $12,774 = $137,226

Taxes on $137,226 (30%)

$41,168

Your old tax bill

$45,000

Your new tax bill

$41,168

Estimated tax savings

$3,832

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