BNBCalc Short Term Rental Investment Analysis 3490 130th Ave, Hopkins, MI 49328, USA

3 bed • 3 bath • 9 guests • $645,000

BNB

Calc

Annual Revenue

$85,829

Profit (Cash Flow)

$18,081

Cap Rate

9.5%

Annual Revenue

$85,829

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

BNB Calc projects a 63% occupancy rate, $373 rate per night.

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

Return Metrics

11.5% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,081	$36,162	$54,243	$72,325	$90,406	$180,812	$542,438
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$516,000	$516,000	$516,000	$516,000	$516,000	$516,000	$516,000
Down Payment	$129,000	$129,000	$129,000	$129,000	$129,000	$129,000	$129,000
Property Appreciation	$19,350	$39,280	$59,808	$80,953	$102,731	$221,826	$920,584
Total Return	$682,431	$720,443	$759,052	$798,278	$838,138	$1,047,638	$2,108,022

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.5%

Cap Rate

9.54%

Return on Investment

27.85%

3490 130th Ave Hopkins, Michigan, 49328

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,094/mo

Inquire about this property

Contact Agent

$85,829

Annual Revenue

AirDNA projects $373/night at 63% occupancy ($85,828.68).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,081

Profit

Revenue

$85,829

Operating Expenses

$24,238

Operating Income

$61,591

Mortgage & Taxes

$43,510

Profit (Cash Flow)

$18,081

$157,100

Cash Investment

Down Payment

$129,000

Renos & Furnishing

$8,750

Closing Costs

$19,350

Total

$157,100

DSCR Ratio

Strong

1.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.5%

Cap Rate

9.54%

Return on Investment

27.85%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$30,612

Deductible property tax

$6,385

Your total deduction

$121,586

Your adjusted annual income

$150,000 - $121,586 = $28,414

Taxes on $28,414 (30%)

$8,524

Your old tax bill

$45,000

Your new tax bill

$8,524

Estimated tax savings

$36,476