BNBCalc Short Term Rental Investment Analysis 18395 Center Rd, Traverse City, MI 49686, USA

3 bed • 2 bath • 5 guests • $875,000

BNB

Calc

Annual Revenue

$96,987

Profit (Cash Flow)

$2,831

Cap Rate

8.1%

Annual Revenue

$96,987

AirDNA projects $374/night at 71% occupancy ($96,986).

BNB Calc projects a 71% occupancy rate, $374 rate per night.

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

Return Metrics

3.6% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,830	$5,661	$8,492	$11,323	$14,154	$28,309	$84,927
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$831,250	$831,250	$831,250	$831,250	$831,250	$831,250	$831,250
Down Payment	$43,750	$43,750	$43,750	$43,750	$43,750	$43,750	$43,750
Property Appreciation	$26,250	$53,287	$81,136	$109,820	$139,364	$300,926	$1,248,854
Total Return	$904,080	$933,949	$964,628	$996,143	$1,028,519	$1,204,236	$2,208,782

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.6%

Cap Rate

8.14%

Return on Investment

50.04%

18395 Center Rd Traverse City, Michigan, 49686-9769

3 bed • 2 bath • 5 guests

Purchase Price

Est. $4,197/mo

Inquire about this property

Contact Agent

$96,987

Annual Revenue

Projected nightly rate is $374/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,831

Profit

Revenue

$96,987

Operating Expenses

$25,688

Operating Income

$71,299

Mortgage & Taxes

$68,468

Profit (Cash Flow)

$2,831

$78,500

Cash Investment

Down Payment

$43,750

Renos & Furnishing

$8,500

Closing Costs

$26,250

Total

$78,500

DSCR Ratio

Acceptable

1.04

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.6%

Cap Rate

8.14%

Return on Investment

50.04%

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

$49,315

Deductible property tax

$8,663

Your total deduction

$83,370

Your adjusted annual income

$150,000 - $83,370 = $66,630

Taxes on $66,630 (30%)

$19,989

Your old tax bill

$45,000

Your new tax bill

$19,989

Estimated tax savings

$25,011

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