BNBCalc.com Investment Analysis Report of 2741 Russell Dr, Wayland, MI 49348, USA

2 bed • 1 bath • 7 guests • $200,000

BNB

Calc

Return Metrics

-3.39% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.39%

Cap Rate

5.07%

Return on Investment

12.78%

Annual Revenue

$27,393

AirDNA projects $125/night at 63% occupancy ($28,762).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,437

Annual Expenses

$17,241

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$928

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$228

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

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

$7,541

Deductible property tax

$1,880

Est. Depreciation Value

$96,113

Profit on this property

$10,152

Your total deduction

$95,381

So, your new taxable income is your previous income minus your total deduction ($150,000 - $95,381)

$54,619

Your old tax bill

$45,000

Your new tax bill

$16,386

Estimated tax savings

$28,614

2741 Russell Dr

Wayland, Michigan, 49348

2 bed • 1 bath • 7 guests • $200,000

Annual Revenue

$27,393

Profit (Cash Flow)

-$1,776

Cap Rate

5.1%

Annual Revenue

$27,393

AirDNA projects $125/night at 63% occupancy ($28,763)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.39% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.39%

Cap Rate

5.07%

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

$7,541

Deductible property tax

$1,880

Your total deduction

$29,861

Your adjusted annual income

$150,000 - $29,861 = $120,139

Taxes on $120,139 (30%)

$36,042

Your old tax bill

$45,000

Your new tax bill

$36,042

Estimated tax savings

$8,958

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