BNBCalc.com Investment Analysis Report of 1885 Shore Rd, East Jordan, MI 49727, USA

2 bed • 2 bath • 6 guests • $925,000

BNB

Calc

Return Metrics

-20% 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

-20%

Cap Rate

2.03%

Return on Investment

-6.89%

Annual Revenue

$36,707

AirDNA projects $201/night at 50% occupancy ($36,707).

User selected values for this report: 50% occupancy rate, $201 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,488

Annual Expenses

$17,852

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,006

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$306

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

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

$48,042

Deductible property tax

$16,650

Est. Depreciation Value

$299,382

Profit on this property

$18,855

Your total deduction

$345,219

So, your new taxable income is your previous income minus your total deduction ($150,000 - $345,219)

-$195,219

Your old tax bill

$45,000

Your new tax bill

-$58,566

Estimated tax savings

$103,566

property-location

1885 Shore Rd East Jordan, Michigan, 49727

2 bed • 2 bath • 6 guests

Est. $4,437/mo

Agent

Inquire about this property

Contact Agent

$36,707

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-20%

Cap Rate

2.03%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$48,042

Deductible property tax

$16,650

Your total deduction

$143,787

Your adjusted annual income

$150,000 - $143,787 = $6,213

Taxes on $6,213 (30%)

$1,864

Your old tax bill

$45,000

Your new tax bill

$1,864

Estimated tax savings

$43,136

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