BNBCalc Short Term Rental Investment Analysis 17304 Northwood Hwy m 22, Arcadia, MI 49613, USA

8 bed • 6 bath • 20 guests • $549,000

BNB

Calc

Annual Revenue

$151,967

Profit (Cash Flow)

$82,098

Cap Rate

21.7%

Annual Revenue

$151,967

AirDNA projects $621/night at 67% occupancy ($151,967).

BNB Calc projects a 67% occupancy rate, $621 rate per night.

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

Return Metrics

56.31% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$82,097	$164,195	$246,292	$328,390	$410,487	$820,975	$2,462,926
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,393	$11,119	$17,198	$23,652	$30,505	$71,652	$439,200
Down Payment	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800
Property Appreciation	$16,470	$33,434	$50,907	$68,904	$87,441	$188,810	$783,567
Total Return	$213,760	$318,548	$424,198	$530,747	$638,234	$1,191,237	$3,795,493

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.31%

Cap Rate

21.69%

Return on Investment

71.31%

17304 Northwood Hwy Arcadia, Michigan, 49613-9786

8 bed • 6 bath • 20 guests

Purchase Price

Est. $2,633/mo

Inquire about this property

Contact Agent

$151,967

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$82,098

Profit

Revenue

$151,967

Operating Expenses

$32,836

Operating Income

$119,131

Mortgage & Taxes

$37,034

Profit (Cash Flow)

$82,098

$145,770

Cash Investment

Down Payment

$109,800

Renos & Furnishing

$19,500

Closing Costs

$16,470

Total

$145,770

DSCR Ratio

Strong

3.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

56.31%

Cap Rate

21.69%

Return on Investment

71.31%

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

$26,056

Deductible property tax

$5,435

Your total deduction

-$25,018

Your adjusted annual income

$150,000 - -$25,018 = $175,018

Taxes on $175,018 (30%)

$52,505

Your old tax bill

$45,000

Your new tax bill

$52,505

Estimated tax savings

-$7,505

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