BNBCalc Short Term Rental Investment Analysis 20907 Ted Rd, Mackinaw City, MI, USA

3 bed • 3 bath • 10 guests • $460,000

BNB

Calc

Report by:

spinkd1@gmail.com

Annual Revenue

$66,686

Profit (Cash Flow)

$13,907

Cap Rate

9.8%

Annual Revenue

$66,686

AirDNA projects $358/night at 51% occupancy ($66,686).

BNB Calc projects a 51% occupancy rate, $358 rate per night.

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

Return Metrics

12.14% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,906	$27,813	$41,720	$55,627	$69,534	$139,068	$417,206
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,519	$9,316	$14,410	$19,818	$25,559	$60,036	$368,000
Down Payment	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000
Property Appreciation	$13,800	$28,014	$42,654	$57,734	$73,266	$158,201	$656,540
Total Return	$124,225	$157,144	$190,785	$225,180	$260,360	$449,306	$1,533,747

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.14%

Cap Rate

9.76%

Return on Investment

28.13%

20907 Ted Rd Mackinaw City, Michigan, 49701

3 bed • 3 bath • 10 guests

Purchase Price

Est. $2,206/mo

Inquire about this property

Contact Agent

$66,686

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,907

Profit

Revenue

$66,686

Operating Expenses

$21,749

Operating Income

$44,937

Mortgage & Taxes

$31,030

Profit (Cash Flow)

$13,907

$114,550

Cash Investment

Down Payment

$92,000

Renos & Furnishing

$8,750

Closing Costs

$13,800

Total

$114,550

DSCR Ratio

Strong

1.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.14%

Cap Rate

9.76%

Return on Investment

28.13%

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

$21,832

Deductible property tax

$4,554

Your total deduction

$32,872

Your adjusted annual income

$150,000 - $32,872 = $117,128

Taxes on $117,128 (30%)

$35,138

Your old tax bill

$45,000

Your new tax bill

$35,138

Estimated tax savings

$9,862

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