BNBCalc.com Investment Analysis Report of 287 S 168th Ave, Holland, MI 49424, USA

3 bed • 2 bath • 7 guests • $280,000

BNB

Calc

Return Metrics

38.74% 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

38.74%

Cap Rate

16.95%

Return on Investment

54.03%

Annual Revenue

$70,565

AirDNA projects $280/night at 62% occupancy ($63,406).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,924

Annual Expenses

$23,093

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,288

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$588

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

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

$13,334

Deductible property tax

$3,080

Est. Depreciation Value

$134,398

Profit on this property

$47,472

Your total deduction

$103,340

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,340)

$46,660

Your old tax bill

$45,000

Your new tax bill

$13,998

Estimated tax savings

$31,002

287 S 168th Ave

Holland, Michigan, 49424-2370

3 bed • 2 bath • 7 guests • $280,000

Annual Revenue

$70,565

Profit (Cash Flow)

$28,248

Cap Rate

17.0%

Annual Revenue

$70,565

AirDNA projects $280/night at 62% occupancy ($63,406)

Occupancy Rate

Avg Daily Rate

Return Metrics

38.74% 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

38.74%

Cap Rate

16.95%

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

$13,334

Deductible property tax

$3,080

Your total deduction

$11,724

Your adjusted annual income

$150,000 - $11,724 = $138,276

Taxes on $138,276 (30%)

$41,483

Your old tax bill

$45,000

Your new tax bill

$41,483

Estimated tax savings

$3,517

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