BNBCalc.com Investment Analysis Report of 2737 Russell Dr, Wayland, MI 49348, USA

3 bed • 2 bath • 10 guests • $262,000

BNB

Calc

Return Metrics

18.38% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.38%

Cap Rate

10.84%

Return on Investment

34.49%

Annual Revenue

$48,395

AirDNA projects $195/night at 53% occupancy ($37,747).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,664

Annual Expenses

$19,971

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,103

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$403

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$9,878

Deductible property tax

$2,620

Est. Depreciation Value

$126,108

Profit on this property

$28,424

Your total deduction

$110,182

So, your new taxable income is your previous income minus your total deduction ($150,000 - $110,182)

$39,818

Your old tax bill

$45,000

Your new tax bill

$11,945

Estimated tax savings

$33,055

2737 Russell Dr Wayland, Michigan, 49348

3 bed • 2 bath • 10 guests • $262,000

Annual Revenue

$48,395

Profit (Cash Flow)

$12,644

Cap Rate

10.8%

Annual Revenue

$48,395

AirDNA projects $195/night at 53% occupancy ($37,748)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.38% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.38%

Cap Rate

10.84%

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

$9,878

Deductible property tax

$2,620

Your total deduction

$24,211

Your adjusted annual income

$150,000 - $24,211 = $125,789

Taxes on $125,789 (30%)

$37,737

Your old tax bill

$45,000

Your new tax bill

$37,737

Estimated tax savings

$7,263

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