BNBCalc Short Term Rental Investment Analysis 2056 South Ortonville Road, Ortonville, MI 48462, USA

1 bed • 1 bath • 4 guests • $290,000

BNB

Calc

Report by:

oliviarosenbergh@gmail.com

Annual Revenue

$46,649

Profit (Cash Flow)

$4,271

Cap Rate

7.7%

Annual Revenue

$46,649

AirDNA projects $206/night at 62% occupancy ($46,648).

BNB Calc projects a 62% occupancy rate, $206 rate per night.

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

Return Metrics

4.45% 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)	$4,270	$8,541	$12,811	$17,082	$21,353	$42,706	$128,118
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,361	$6,898	$10,620	$14,536	$18,656	$42,720	$231,999
Down Payment	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$74,332	$91,100	$108,323	$126,016	$144,199	$243,162	$832,024

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.45%

Cap Rate

7.68%

Return on Investment

17.02%

2056 S Ortonville Rd Brandon Township, Michigan, 48462-8821

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,391/mo

Inquire about this property

Contact

$46,649

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,271

Profit

Revenue

$46,649

Operating Expenses

$24,363

Operating Income

$22,286

Mortgage & Taxes

$18,016

Profit (Cash Flow)

$4,271

$95,950

Cash Investment

Down Payment

$58,000

Renos & Furnishing

$29,250

Closing Costs

$8,700

Total

$95,950

DSCR Ratio

Acceptable

1.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.45%

Cap Rate

7.68%

Return on Investment

17.02%

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

$11,675

Deductible property tax

$2,900

Your total deduction

$27,983

Your adjusted annual income

$150,000 - $27,983 = $122,017

Taxes on $122,017 (30%)

$36,605

Your old tax bill

$45,000

Your new tax bill

$36,605

Estimated tax savings

$8,395

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