BNBCalc.com Investment Analysis Report of 4207 131st St, Hamilton, MI 49419, USA

4 bed • 4 bath • 12 guests • $725,000

BNB

Calc

Return Metrics

18.15% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.15%

Cap Rate

11.19%

Return on Investment

34.4%

Annual Revenue

$109,033

AirDNA projects $439/night at 68% occupancy ($109,032).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,321

Annual Expenses

$27,854

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,609

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$909

Management & Platform Fees

$273

Platform Fee (i.e. Airbnb)

$273

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$340,949

Profit on this property

$81,178

Your total deduction

$301,357

So, your new taxable income is your previous income minus your total deduction ($150,000 - $301,357)

-$151,357

Your old tax bill

$45,000

Your new tax bill

-$45,407

Estimated tax savings

$90,407

4207 131st St Hamilton, Michigan, 49419

4 bed • 4 bath • 12 guests • $725,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$109,033

Profit (Cash Flow)

$32,278

Cap Rate

11.2%

Annual Revenue

$109,033

AirDNA projects $439/night at 68% occupancy ($109,032).

Occupancy Rate

Avg Daily Rate

Return Metrics

18.15% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.15%

Cap Rate

11.19%

Return on Investment

34.4%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$69,069

Your adjusted annual income

$150,000 - $69,069 = $80,931

Taxes on $80,931 (30%)

$24,279

Your old tax bill

$45,000

Your new tax bill

$24,279

Estimated tax savings

$20,721

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