BNBCalc.com Investment Analysis Report of 165 River Pine Dr, Lowell, MI 49331, USA

4 bed • 4 bath • 12 guests • $250,000

BNB

Calc

Return Metrics

54.97% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

54.97%

Cap Rate

21.8%

Return on Investment

69.5%

Annual Revenue

$78,389

AirDNA projects $511/night at 42% occupancy ($78,388).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,989

Annual Expenses

$23,871

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,353

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$653

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$122,181

Profit on this property

$54,518

Your total deduction

$82,003

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,003)

$67,997

Your old tax bill

$45,000

Your new tax bill

$20,399

Estimated tax savings

$24,601

165 River Pine Dr

Lowell, Michigan, 49331-9153

4 bed • 4 bath • 12 guests • $250,000

Annual Revenue

$78,389

Profit (Cash Flow)

$37,658

Cap Rate

21.8%

Annual Revenue

$78,389

AirDNA projects $511/night at 42% occupancy ($78,389)

Occupancy Rate

Avg Daily Rate

Return Metrics

54.97% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

54.97%

Cap Rate

21.8%

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

$11,865

Deductible property tax

$2,475

Your total deduction

-$1,325

Your adjusted annual income

$150,000 - -$1,325 = $151,325

Taxes on $151,325 (30%)

$45,397

Your old tax bill

$45,000

Your new tax bill

$45,397

Estimated tax savings

-$397

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