BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.98%

Cap Rate

4.17%

Return on Investment

6.05%

property-location

1967 S Shore Dr Holland, Michigan, 49423-4340

6 bed • 6 bath • 14 guests

Est. $20,385/mo

Agent

Inquire about this property

Contact Agent

$219,146

Annual Revenue

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.98%

Cap Rate

4.17%

Profit (Cummulative)

-$109,114

$41,752

$15,500

$127,500

$0

Total Gain

$60,138

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