BNBCalc Short Term Rental Investment Analysis 1967 S Shore Dr, Holland, MI 49423, USA

6 bed • 6 bath • 14 guests • $4,250,000

BNB

Calc

Report by:

regantaylor51@gmail.com

Annual Revenue

$219,146

Profit (Cash Flow)

-$109,114

Cap Rate

4.2%

Annual Revenue

$219,146

AirDNA projects $1,000/night at 60% occupancy ($219,146).

BNB Calc projects a 60% occupancy rate, $1,000 rate per night.

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

Return Metrics

-10.98% 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)	-$109,114	-$218,228	-$327,342	-$436,456	-$545,571	-$1,091,142	-$3,273,427
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$41,752	$86,079	$133,141	$183,105	$236,151	$554,685	$3,400,000
Down Payment	$850,000	$850,000	$850,000	$850,000	$850,000	$850,000	$850,000
Property Appreciation	$127,500	$258,825	$394,089	$533,412	$676,914	$1,461,644	$6,065,865
Total Return	$910,138	$976,676	$1,049,888	$1,130,061	$1,217,495	$1,775,187	$7,042,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.98%

Cap Rate

4.17%

Return on Investment

6.05%

1967 S Shore Dr Holland, Michigan, 49423-4340

6 bed • 6 bath • 14 guests

Purchase Price

Est. $20,385/mo

Inquire about this property

Contact Agent

$219,146

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$109,114

Profit

Revenue

$219,146

Operating Expenses

$41,569

Operating Income

$177,577

Mortgage & Taxes

$286,692

Profit (Cash Flow)

-$109,114

$993,000

Cash Investment

Down Payment

$850,000

Renos & Furnishing

$15,500

Closing Costs

$127,500

Total

$993,000

DSCR Ratio

Weak

0.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.98%

Cap Rate

4.17%

Return on Investment

6.05%

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

$201,709

Deductible property tax

$42,075

Your total deduction

$532,293

Your adjusted annual income

$150,000 - $532,293 = -$382,293

Taxes on -$382,293 (30%)

-$114,688

Your old tax bill

$45,000

Your new tax bill

-$114,688

Estimated tax savings

$159,688

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