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

3 bed • 2 bath • 6 guests • $225,000

BNB

Calc

Annual Revenue

$45,743

Profit (Cash Flow)

$11,539

Cap Rate

11.9%

Annual Revenue

$45,743

AirDNA projects $202/night at 62% occupancy ($45,743).

BNB Calc projects a 62% occupancy rate, $202 rate per night.

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

Return Metrics

19.15% 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)	$11,538	$23,077	$34,616	$46,155	$57,693	$115,387	$346,162
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,210	$4,557	$7,048	$9,693	$12,502	$29,365	$180,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$65,499	$86,337	$107,528	$129,088	$151,032	$267,134	$892,296

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.15%

Cap Rate

11.87%

Return on Investment

34.02%

1444 Pine River Trail Gaylord, Michigan, 49735-8715

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

$45,743

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,539

Profit

Revenue

$45,743

Operating Expenses

$19,027

Operating Income

$26,717

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$11,539

$60,250

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$8,500

Closing Costs

$6,750

Total

$60,250

DSCR Ratio

Strong

1.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.15%

Cap Rate

11.87%

Return on Investment

34.02%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$11,925

Your adjusted annual income

$150,000 - $11,925 = $138,075

Taxes on $138,075 (30%)

$41,423

Your old tax bill

$45,000

Your new tax bill

$41,423

Estimated tax savings

$3,577

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