BNBCalc.com Investment Analysis Report of 29320 Betsy Smith Trail, Beaver Island, MI 49782, USA

4 bed • 2 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

5.38% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.38%

Cap Rate

8.09%

Return on Investment

21.25%

Annual Revenue

$62,530

AirDNA projects $214/night at 80% occupancy ($62,529).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,837

Annual Expenses

$22,049

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,221

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$521

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$237,002

Profit on this property

$40,481

Your total deduction

$225,202

So, your new taxable income is your previous income minus your total deduction ($150,000 - $225,202)

-$75,202

Your old tax bill

$45,000

Your new tax bill

-$22,560

Estimated tax savings

$67,560

29320 Betsy Smith Trail

Beaver Island, Michigan, 49782

4 bed • 2 bath • 8 guests • $500,000

Annual Revenue

$62,530

Profit (Cash Flow)

$6,761

Cap Rate

8.1%

Annual Revenue

$62,530

AirDNA projects $214/night at 80% occupancy ($62,530)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.38% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.38%

Cap Rate

8.09%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$63,698

Your adjusted annual income

$150,000 - $63,698 = $86,302

Taxes on $86,302 (30%)

$25,891

Your old tax bill

$45,000

Your new tax bill

$25,891

Estimated tax savings

$19,109

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