BNBCalc.com Investment Analysis Report of 243 S 168th Ave, Holland, MI 49424, USA

3 bed • 2 bath • 6 guests • $330,000

BNB

Calc

Return Metrics

22.57% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.57%

Cap Rate

12.76%

Return on Investment

37.11%

Annual Revenue

$64,429

AirDNA projects $280/night at 63% occupancy ($64,429).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,858

Annual Expenses

$22,296

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,237

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$537

Management & Platform Fees

$161

Platform Fee (i.e. Airbnb)

$161

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$13,286

Deductible property tax

$3,630

Est. Depreciation Value

$163,826

Profit on this property

$42,133

Your total deduction

$138,608

So, your new taxable income is your previous income minus your total deduction ($150,000 - $138,608)

$11,392

Your old tax bill

$45,000

Your new tax bill

$3,417

Estimated tax savings

$41,583

243 S 168th Ave

Holland, Michigan, 49424-2370

3 bed • 2 bath • 6 guests • $330,000

Annual Revenue

$64,429

Profit (Cash Flow)

$21,313

Cap Rate

12.8%

Annual Revenue

$64,429

AirDNA projects $280/night at 63% occupancy ($64,429)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.57% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.57%

Cap Rate

12.76%

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 estimated deduction will be...

Deductible mortgage interest

$13,286

Deductible property tax

$3,630

Your total deduction

$26,832

Your adjusted annual income

$150,000 - $26,832 = $123,168

Taxes on $123,168 (30%)

$36,950

Your old tax bill

$45,000

Your new tax bill

$36,950

Estimated tax savings

$8,050

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com