BNBCalc Short Term Rental Investment Analysis 2463 Lakeshore Drive, Dowagiac, Michigan, USA

1 bed • 1 bath • 4 guests • $120,000

BNB

Calc

Annual Revenue

$30,005

Profit (Cash Flow)

$4,929

Cap Rate

10.9%

Annual Revenue

$30,005

AirDNA projects $192/night at 53% occupancy ($37,167).

BNB Calc projects a 53% occupancy rate, $155 rate per night.

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

Return Metrics

15.47% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,929	$9,858	$14,788	$19,717	$24,646	$49,293	$147,880
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,178	$2,430	$3,759	$5,170	$6,667	$15,661	$96,000
Down Payment	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Property Appreciation	$3,600	$7,308	$11,127	$15,061	$19,112	$41,269	$171,271
Total Return	$33,708	$43,597	$53,674	$63,948	$74,427	$130,225	$439,151

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.47%

Cap Rate

10.85%

Return on Investment

30.48%

2463 Lakeshore Dr Michigan, 49047

1 bed • 1 bath • 4 guests

Purchase Price

Est. $576/mo

Inquire about this property

Contact Agent

$30,005

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,929

Profit

Revenue

$30,005

Operating Expenses

$16,981

Operating Income

$13,024

Mortgage & Taxes

$8,095

Profit (Cash Flow)

$4,929

$31,850

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$4,250

Closing Costs

$3,600

Total

$31,850

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.47%

Cap Rate

10.85%

Return on Investment

30.48%

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

$5,695

Deductible property tax

$1,188

Your total deduction

$7,545

Your adjusted annual income

$150,000 - $7,545 = $142,455

Taxes on $142,455 (30%)

$42,736

Your old tax bill

$45,000

Your new tax bill

$42,736

Estimated tax savings

$2,264

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