BNBCalc.com Investment Analysis Report of 414 Michigan Ave, South Haven, MI 49090, USA

3 bed • 2 bath • 8 guests • $575,000

BNB

Calc

Return Metrics

2.46% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.46%

Cap Rate

8.53%

Return on Investment

15.23%

Annual Revenue

$72,136

AirDNA projects $395/night at 51% occupancy ($73,578).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,921

Annual Expenses

$23,058

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,301

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$601

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$29,907

Deductible property tax

$10,465

Est. Depreciation Value

$270,264

Profit on this property

$49,078

Your total deduction

$261,559

So, your new taxable income is your previous income minus your total deduction ($150,000 - $261,559)

-$111,559

Your old tax bill

$45,000

Your new tax bill

-$33,468

Estimated tax savings

$78,468

414 Michigan Ave South Haven, Michigan, 49090-1334

3 bed • 2 bath • 8 guests • $575,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$72,136

Profit (Cash Flow)

$4,186

Cap Rate

8.5%

Annual Revenue

$72,136

AirDNA projects $395/night at 51% occupancy ($73,578).

Occupancy Rate

Avg Daily Rate

Return Metrics

2.46% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.46%

Cap Rate

8.53%

Return on Investment

15.23%

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

$29,907

Deductible property tax

$10,465

Your total deduction

$77,431

Your adjusted annual income

$150,000 - $77,431 = $72,569

Taxes on $72,569 (30%)

$21,771

Your old tax bill

$45,000

Your new tax bill

$21,771

Estimated tax savings

$23,229

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com