BNBCalc Short Term Rental Investment Analysis 3804 Vale Dr, Traverse City, MI 49686, USA

2 bed • 1 bath • 4 guests • $179,000

BNB

Calc

Annual Revenue

$28,306

Profit (Cash Flow)

$7,207

Cap Rate

10.0%

Annual Revenue

$28,306

AirDNA projects $255/night at 41% occupancy ($38,186).

BNB Calc projects a 50% occupancy rate, $155 rate per night.

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

Return Metrics

15.19% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,207	$14,414	$21,621	$28,828	$36,035	$72,071	$216,215
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,074	$4,258	$6,555	$8,972	$11,515	$26,368	$143,199
Down Payment	$35,800	$35,800	$35,800	$35,800	$35,800	$35,800	$35,800
Property Appreciation	$5,370	$10,901	$16,598	$22,466	$28,510	$61,561	$255,479
Total Return	$50,452	$65,373	$80,574	$96,067	$111,861	$195,801	$650,695

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.19%

Cap Rate

10.04%

Return on Investment

30.89%

3804 Vale Dr Traverse City, Michigan, 49686

2 bed • 1 bath • 4 guests

Purchase Price

Est. $859/mo

Inquire about this property

Contact Agent

$28,306

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,207

Profit

Revenue

$28,306

Operating Expenses

$10,329

Operating Income

$17,977

Mortgage & Taxes

$10,770

Profit (Cash Flow)

$7,207

$47,420

Cash Investment

Down Payment

$35,800

Renos & Furnishing

$6,250

Closing Costs

$5,370

Total

$47,420

DSCR Ratio

Strong

1.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.19%

Cap Rate

10.04%

Return on Investment

30.89%

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

$7,206

Deductible property tax

$1,440

Your total deduction

$11,072

Your adjusted annual income

$150,000 - $11,072 = $138,928

Taxes on $138,928 (30%)

$41,678

Your old tax bill

$45,000

Your new tax bill

$41,678

Estimated tax savings

$3,322

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