BNBCalc.com Investment Analysis Report of 16411 Riverline Dr, Wolverine, MI 49799, USA

2 bed • 1 bath • 6 guests • $359,900

BNB

Calc

Return Metrics

-11.02% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-11.02%

Cap Rate

4.01%

Return on Investment

5.07%

Annual Revenue

$32,346

AirDNA projects $164/night at 54% occupancy ($32,346).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,490

Annual Expenses

$17,885

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$970

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$270

Management & Platform Fees

$81

Platform Fee (i.e. Airbnb)

$81

Property Manager Fee

$0

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

$17,081

Deductible property tax

$3,563

Est. Depreciation Value

$169,757

Profit on this property

$14,461

Your total deduction

$175,940

So, your new taxable income is your previous income minus your total deduction ($150,000 - $175,940)

-$25,940

Your old tax bill

$45,000

Your new tax bill

-$7,782

Estimated tax savings

$52,782

16411 Riverline Dr Wolverine, Michigan, 49799-9698

2 bed • 1 bath • 6 guests • $359,900

Annual Revenue

$32,346

Profit (Cash Flow)

-$9,815

Cap Rate

4.0%

Annual Revenue

$32,346

AirDNA projects $164/night at 54% occupancy ($32,346)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.02% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.02%

Cap Rate

4.01%

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 estimated deduction will be...

Deductible mortgage interest

$17,081

Deductible property tax

$3,563

Your total deduction

$60,276

Your adjusted annual income

$150,000 - $60,276 = $89,724

Taxes on $89,724 (30%)

$26,917

Your old tax bill

$45,000

Your new tax bill

$26,917

Estimated tax savings

$18,083

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 reccomend LearnLikeACPA.com