BNBCalc Short Term Rental Investment Analysis 2681 Van Dyke St, Conklin, MI 49403, USA

3 bed • 3 bath • 9 guests • $664,000

BNB

Calc

Report by:

brandyrray@gmail.com

Annual Revenue

Profit (Cash Flow)

-$57,871

Cap Rate

-2.0%

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

-35.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$57,871	-$115,742	-$173,614	-$231,485	-$289,356	-$578,713	-$1,736,140
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,523	$13,448	$20,801	$28,607	$36,895	$86,661	$531,200
Down Payment	$132,800	$132,800	$132,800	$132,800	$132,800	$132,800	$132,800
Property Appreciation	$19,920	$40,437	$61,570	$83,337	$105,757	$228,360	$947,702
Total Return	$101,371	$70,943	$41,558	$13,260	-$13,903	-$130,891	-$124,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-35.84%

Cap Rate

-1.96%

Return on Investment

-19.46%

2681 Van Dyke St Conklin, Michigan, 49403-9594

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,185/mo

Inquire about this property

Contact Agent

$0

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$57,871

Profit

Revenue

Operating Expenses

$13,080

Operating Income

-$13,080

Mortgage & Taxes

$44,791

Profit (Cash Flow)

-$57,871

$161,470

Cash Investment

Down Payment

$132,800

Renos & Furnishing

$8,750

Closing Costs

$19,920

Total

$161,470

DSCR Ratio

Weak

-0.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-35.84%

Cap Rate

-1.96%

Return on Investment

-19.46%

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

$31,514

Deductible property tax

$6,574

Your total deduction

$124,860

Your adjusted annual income

$150,000 - $124,860 = $25,140

Taxes on $25,140 (30%)

$7,542

Your old tax bill

$45,000

Your new tax bill

$7,542

Estimated tax savings

$37,458

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