BNBCalc Short Term Rental Investment Analysis 4300 S Winged Foot Cir, Cedar, MI 49621, USA

2 bed • 2 bath • 4 guests • $495,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$45,962

Profit (Cash Flow)

-$6,484

Cap Rate

5.4%

Annual Revenue

$45,962

AirDNA projects $286/night at 44% occupancy ($45,962).

BNB Calc projects a 44% occupancy rate, $286 rate per night.

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

Return Metrics

-5.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,483	-$12,967	-$19,451	-$25,935	-$32,419	-$64,839	-$194,518
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,862	$10,025	$15,507	$21,326	$27,504	$64,604	$396,000
Down Payment	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000
Property Appreciation	$14,850	$30,145	$45,899	$62,126	$78,840	$170,238	$706,494
Total Return	$112,228	$126,203	$140,955	$156,517	$172,925	$269,003	$1,006,976

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.38%

Cap Rate

5.43%

Return on Investment

10.99%

4300 S Winged Foot Cir Cedar, Michigan, 49621-9800

2 bed • 2 bath • 4 guests

Purchase Price

Est. $2,374/mo

Inquire about this property

Contact Agent

$45,962

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,484

Profit

Revenue

$45,962

Operating Expenses

$19,055

Operating Income

$26,907

Mortgage & Taxes

$33,391

Profit (Cash Flow)

-$6,484

$120,350

Cash Investment

Down Payment

$99,000

Renos & Furnishing

$6,500

Closing Costs

$14,850

Total

$120,350

DSCR Ratio

Weak

0.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.38%

Cap Rate

5.43%

Return on Investment

10.99%

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

$23,493

Deductible property tax

$4,900

Your total deduction

$56,420

Your adjusted annual income

$150,000 - $56,420 = $93,580

Taxes on $93,580 (30%)

$28,074

Your old tax bill

$45,000

Your new tax bill

$28,074

Estimated tax savings

$16,926

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