BNBCalc Short Term Rental Investment Analysis 393 Poplar Ln, Traverse City, MI 49696, USA

4 bed • 3.5 bath • 12 guests • $465,000

BNB

Calc

Annual Revenue

$101,436

Profit (Cash Flow)

$49,297

Cap Rate

16.0%

Annual Revenue

$101,436

AirDNA projects $524/night at 53% occupancy ($101,435).

BNB Calc projects a 53% occupancy rate, $524 rate per night.

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

Return Metrics

41.83% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$49,296	$98,593	$147,890	$197,187	$246,484	$492,968	$1,478,904
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$371,999	$371,999	$371,999	$371,999	$371,999	$371,999	$371,999
Down Payment	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000
Property Appreciation	$14,414	$29,276	$44,599	$60,397	$76,684	$166,014	$697,018
Total Return	$528,711	$592,870	$657,489	$722,584	$788,168	$1,123,983	$2,640,922

Property Appreciation:

3.1%

Revenue Appreciation:

Cash on Cash Return

41.83%

Cap Rate

15.98%

Return on Investment

60.38%

393 Poplar Ln Traverse City, Michigan, 49696

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $2,230/mo

Inquire about this property

Contact Agent

$101,436

Annual Revenue

Projected nightly rate is $524/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$49,297

Profit

Revenue

$101,436

Operating Expenses

$27,107

Operating Income

$74,329

Mortgage & Taxes

$25,032

Profit (Cash Flow)

$49,297

$117,825

Cash Investment

Down Payment

$93,000

Renos & Furnishing

$10,875

Closing Costs

$13,950

Total

$117,825

DSCR Ratio

Strong

2.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3.1%

Revenue Appreciation

Cash on Cash Return

41.83%

Cap Rate

15.98%

Return on Investment

60.38%

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

$11,905

Deductible property tax

$5,580

Your total deduction

-$4,582

Your adjusted annual income

$150,000 - -$4,582 = $154,582

Taxes on $154,582 (30%)

$46,374

Your old tax bill

$45,000

Your new tax bill

$46,374

Estimated tax savings

-$1,374

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