BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.38%

Cap Rate

5.43%

Return on Investment

10.99%

property-location

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

2 bed • 2 bath • 4 guests

Est. $2,374/mo

Agent

Inquire about this property

Contact Agent

$45,962

Annual Revenue

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.38%

Cap Rate

5.43%

Profit (Cummulative)

-$6,484

$4,863

$6,500

$14,850

$0

Total Gain

$13,229

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