BNBCalc Short Term Rental Investment Analysis 2399 Royce Ave Luzerne MI 48636

3 bed • 1 bath • 10 guests • $90,100

BNB

Calc

Annual Revenue

$19,814

Profit (Cash Flow)

$6,271

Cap Rate

13.7%

Annual Revenue

$19,814

AirDNA projects $155/night at 35% occupancy ($19,814).

BNB Calc projects a 35% occupancy rate, $155 rate per night.

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

Return Metrics

21.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,271	$12,542	$18,814	$25,085	$31,357	$62,714	$188,143
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$885	$1,824	$2,822	$3,881	$5,006	$11,759	$72,080
Down Payment	$18,020	$18,020	$18,020	$18,020	$18,020	$18,020	$18,020
Property Appreciation	$2,703	$5,487	$8,354	$11,308	$14,350	$30,986	$128,596
Total Return	$27,879	$37,874	$48,011	$58,296	$68,734	$123,480	$406,840

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.64%

Cap Rate

13.7%

Return on Investment

34.03%

2399 Royce Ave Luzerne, MI, 48636

3 bed • 1 bath • 10 guests

Purchase Price

Est. $432/mo

This property is for sale!

Contact Agent

$19,814

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,271

Profit

Revenue

$19,814

Operating Expenses

$7,465

Operating Income

$12,349

Mortgage & Taxes

$6,078

Profit (Cash Flow)

$6,271

$28,973

Cash Investment

Down Payment

$18,020

Renos & Furnishing

$8,250

Closing Costs

$2,703

Total

$28,973

DSCR Ratio

Strong

2.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.64%

Cap Rate

13.7%

Return on Investment

34.03%

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

$4,276

Deductible property tax

$892

Your total deduction

$3,793

Your adjusted annual income

$150,000 - $3,793 = $146,207

Taxes on $146,207 (30%)

$43,862

Your old tax bill

$45,000

Your new tax bill

$43,862

Estimated tax savings

$1,138

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

11,326 sqft

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: Residential (General/Single)

Stories: -

Lot size: 11,326 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 001-455-046-00

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $22,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Marjorie Inman

Owner Occupied: No

Owner Mailing Address: 687 Harbor View Dr, Mio, Mi 48647

Years Owned: 107

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No