BNBCalc Short Term Rental Investment Analysis 19516 Ocqueoc Lake Island Road, Millersburg, MI 49759, USA

2 bed • 1.5 bath • 6 guests • $410,000

BNB

Calc

Annual Revenue

$23,317

Profit (Cash Flow)

-$20,451

Cap Rate

1.8%

Annual Revenue

$23,317

AirDNA projects $114/night at 56% occupancy ($23,317).

BNB Calc projects a 56.00000000000001% occupancy rate, $114 rate per night.

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

Return Metrics

-20.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,451	-$40,902	-$61,354	-$81,805	-$102,256	-$204,513	-$613,540
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,027	$8,304	$12,844	$17,664	$22,781	$53,510	$328,000
Down Payment	$82,000	$82,000	$82,000	$82,000	$82,000	$82,000	$82,000
Property Appreciation	$12,300	$24,969	$38,018	$51,458	$65,302	$141,005	$585,177
Total Return	$77,876	$74,370	$71,508	$69,317	$67,827	$72,002	$381,636

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.31%

Cap Rate

1.75%

Return on Investment

-4.09%

19516 Ocqueoc Lake Island Rd Michigan, 49759

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $1,967/mo

Inquire about this property

Contact Agent

$23,317

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$20,451

Profit

Revenue

$23,317

Operating Expenses

$16,111

Operating Income

$7,206

Mortgage & Taxes

$27,657

Profit (Cash Flow)

-$20,451

$100,675

Cash Investment

Down Payment

$82,000

Renos & Furnishing

$6,375

Closing Costs

$12,300

Total

$100,675

DSCR Ratio

Weak

0.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.31%

Cap Rate

1.75%

Return on Investment

-4.09%

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

$19,459

Deductible property tax

$4,059

Your total deduction

$61,949

Your adjusted annual income

$150,000 - $61,949 = $88,051

Taxes on $88,051 (30%)

$26,415

Your old tax bill

$45,000

Your new tax bill

$26,415

Estimated tax savings

$18,585

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