BNBCalc Short Term Rental Investment Analysis 402 S Main St, Leland, MI 49654, USA

3 bed • 2 bath • 6 guests • $899,000

BNB

Calc

Annual Revenue

$106,856

Profit (Cash Flow)

$9,539

Cap Rate

8.9%

Annual Revenue

$106,856

AirDNA projects $552/night at 53% occupancy ($106,855).

BNB Calc projects a 53% occupancy rate, $552 rate per night.

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

Return Metrics

11.86% 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)	$9,538	$19,077	$28,616	$38,155	$47,694	$95,388	$286,166
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$854,050	$854,050	$854,050	$854,050	$854,050	$854,050	$854,050
Down Payment	$44,950	$44,950	$44,950	$44,950	$44,950	$44,950	$44,950
Property Appreciation	$26,970	$54,749	$83,361	$112,832	$143,187	$309,180	$1,283,108
Total Return	$935,508	$972,826	$1,010,978	$1,049,988	$1,089,881	$1,303,569	$2,468,275

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.86%

Cap Rate

8.88%

Return on Investment

58.43%

402 S Main St Leland, Michigan, 49654

3 bed • 2 bath • 6 guests

Purchase Price

Est. $4,312/mo

Inquire about this property

Contact Agent

$106,856

Annual Revenue

Projected nightly rate is $552/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,539

Profit

Revenue

$106,856

Operating Expenses

$26,971

Operating Income

$79,885

Mortgage & Taxes

$70,346

Profit (Cash Flow)

$9,539

$80,420

Cash Investment

Down Payment

$44,950

Renos & Furnishing

$8,500

Closing Costs

$26,970

Total

$80,420

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.86%

Cap Rate

8.88%

Return on Investment

58.43%

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

$50,668

Deductible property tax

$8,900

Your total deduction

$78,995

Your adjusted annual income

$150,000 - $78,995 = $71,005

Taxes on $71,005 (30%)

$21,302

Your old tax bill

$45,000

Your new tax bill

$21,302

Estimated tax savings

$23,698

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