BNBCalc Short Term Rental Investment Analysis 3454 Foothill Rd, Oscoda, MI 48750, USA

4 bed • 4 bath • 10 guests • $509,000

BNB

Calc

Report by:

brandyrray@gmail.com

Annual Revenue

$65,284

Profit (Cash Flow)

$9,381

Cap Rate

8.6%

Annual Revenue

$65,284

AirDNA projects $331/night at 54% occupancy ($65,283).

BNB Calc projects a 54% occupancy rate, $331 rate per night.

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

Return Metrics

7.32% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,381	$18,762	$28,143	$37,525	$46,906	$93,812	$281,438
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,000	$10,309	$15,945	$21,929	$28,282	$66,431	$407,200
Down Payment	$101,800	$101,800	$101,800	$101,800	$101,800	$101,800	$101,800
Property Appreciation	$15,270	$30,998	$47,198	$63,883	$81,070	$175,053	$726,476
Total Return	$131,451	$161,870	$193,087	$225,138	$258,059	$437,098	$1,516,915

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.32%

Cap Rate

8.58%

Return on Investment

23.15%

3454 Foothill Rd Oscoda, Michigan, 48750-9636

4 bed • 4 bath • 10 guests

Purchase Price

Est. $2,441/mo

Inquire about this property

Contact Agent

$65,284

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,381

Profit

Revenue

$65,284

Operating Expenses

$21,567

Operating Income

$43,717

Mortgage & Taxes

$34,336

Profit (Cash Flow)

$9,381

$128,070

Cash Investment

Down Payment

$101,800

Renos & Furnishing

$11,000

Closing Costs

$15,270

Total

$128,070

DSCR Ratio

Strong

1.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.32%

Cap Rate

8.58%

Return on Investment

23.15%

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

$24,158

Deductible property tax

$5,039

Your total deduction

$42,562

Your adjusted annual income

$150,000 - $42,562 = $107,438

Taxes on $107,438 (30%)

$32,231

Your old tax bill

$45,000

Your new tax bill

$32,231

Estimated tax savings

$12,769

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