BNBCalc.com Investment Analysis Report of 4273 S Vandervoight Dr, Traverse City, MI 49696, USA

3 bed • 2 bath • 8 guests • $415,000

BNB

Calc

Return Metrics

15.43% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.43%

Cap Rate

10.6%

Return on Investment

31.33%

Annual Revenue

$67,296

AirDNA projects $335/night at 63% occupancy ($77,084).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,939

Annual Expenses

$23,269

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,311

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$50

Other

$0

Cleaning Cost

$561

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

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

$19,696

Deductible property tax

$4,109

Est. Depreciation Value

$196,574

Profit on this property

$44,028

Your total deduction

$176,351

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,351)

-$26,351

Your old tax bill

$45,000

Your new tax bill

-$7,905

Estimated tax savings

$52,905

4273 S Vandervoight Dr

Traverse City, Michigan, 49696

3 bed • 2 bath • 8 guests • $415,000

Annual Revenue

$67,296

Profit (Cash Flow)

$16,044

Cap Rate

10.6%

Annual Revenue

$67,296

AirDNA projects $335/night at 63% occupancy ($77,085)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.43% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.43%

Cap Rate

10.6%

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 estimated deduction will be...

Deductible mortgage interest

$19,696

Deductible property tax

$4,109

Your total deduction

$42,399

Your adjusted annual income

$150,000 - $42,399 = $107,601

Taxes on $107,601 (30%)

$32,280

Your old tax bill

$45,000

Your new tax bill

$32,280

Estimated tax savings

$12,720

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 reccomend LearnLikeACPA.com