BNBCalc Short Term Rental Investment Analysis 3811 Long Rapids Road, Alpena, MI, USA

2 bed • 1 bath • 7 guests • $199,000

BNB

Calc

Report by:

sydneylindsey22@gmail.com

Annual Revenue

$31,754

Profit (Cash Flow)

$1,122

Cap Rate

7.3%

Annual Revenue

$31,754

AirDNA projects $189/night at 46% occupancy ($31,754).

BNB Calc projects a 46% occupancy rate, $189 rate per night.

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

Return Metrics

2.15% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,122	$2,244	$3,367	$4,489	$5,611	$11,223	$33,670
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,954	$4,030	$6,234	$8,573	$11,057	$25,972	$159,200
Down Payment	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800
Property Appreciation	$5,970	$12,119	$18,452	$24,976	$31,695	$68,439	$284,025
Total Return	$48,847	$58,194	$67,853	$77,839	$88,164	$145,435	$516,695

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.15%

Cap Rate

7.3%

Return on Investment

17.39%

3811 Long Rapids Rd Alpena, Michigan, 49707

2 bed • 1 bath • 7 guests

Purchase Price

Est. $954/mo

Inquire about this property

Contact Agent

$31,754

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,122

Profit

Revenue

$31,754

Operating Expenses

$17,208

Operating Income

$14,546

Mortgage & Taxes

$13,424

Profit (Cash Flow)

$1,122

$52,020

Cash Investment

Down Payment

$39,800

Renos & Furnishing

$6,250

Closing Costs

$5,970

Total

$52,020

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.15%

Cap Rate

7.3%

Return on Investment

17.39%

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

$9,445

Deductible property tax

$1,970

Your total deduction

$19,455

Your adjusted annual income

$150,000 - $19,455 = $130,545

Taxes on $130,545 (30%)

$39,164

Your old tax bill

$45,000

Your new tax bill

$39,164

Estimated tax savings

$5,836

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