BNBCalc.com Investment Analysis Report of 3490 130th Ave, Hopkins, MI 49328, USA

3 bed • 3 bath • 9 guests • $645,000

BNB

Calc

Return Metrics

11.13% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.13%

Cap Rate

9.45%

Return on Investment

27.48%

Annual Revenue

$85,829

AirDNA projects $373/night at 63% occupancy ($85,828).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,070

Annual Expenses

$24,838

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,415

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$715

Management & Platform Fees

$215

Platform Fee (i.e. Airbnb)

$215

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

$30,612

Deductible property tax

$6,385

Est. Depreciation Value

$302,664

Profit on this property

$60,991

Your total deduction

$278,671

So, your new taxable income is your previous income minus your total deduction ($150,000 - $278,671)

-$128,671

Your old tax bill

$45,000

Your new tax bill

-$38,601

Estimated tax savings

$83,601

3490 130th Ave Hopkins, Michigan, 49328

3 bed • 3 bath • 9 guests • $645,000

Annual Revenue

$85,829

Profit (Cash Flow)

$17,491

Cap Rate

9.5%

Annual Revenue

$85,829

AirDNA projects $373/night at 63% occupancy ($85,829)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.13% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.13%

Cap Rate

9.45%

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

$30,612

Deductible property tax

$6,385

Your total deduction

$72,479

Your adjusted annual income

$150,000 - $72,479 = $77,521

Taxes on $77,521 (30%)

$23,256

Your old tax bill

$45,000

Your new tax bill

$23,256

Estimated tax savings

$21,744

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