BNBCalc.com Investment Analysis Report of 4382 Shock Rd, Beaverton, MI 48612, USA

5 bed • 3 bath • 14 guests • $559,000

BNB

Calc

Return Metrics

7.86% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.86%

Cap Rate

8.73%

Return on Investment

23.62%

Annual Revenue

$71,843

AirDNA projects $281/night at 70% occupancy ($71,843).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,918

Annual Expenses

$23,020

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,299

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$599

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

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

$26,531

Deductible property tax

$5,534

Est. Depreciation Value

$265,615

Profit on this property

$48,824

Your total deduction

$248,856

So, your new taxable income is your previous income minus your total deduction ($150,000 - $248,856)

-$98,856

Your old tax bill

$45,000

Your new tax bill

-$29,657

Estimated tax savings

$74,657

4382 Shock Rd

Beaverton, Michigan, 48612

5 bed • 3 bath • 14 guests • $559,000

Annual Revenue

$71,843

Profit (Cash Flow)

$11,120

Cap Rate

8.7%

Annual Revenue

$71,843

AirDNA projects $281/night at 70% occupancy ($71,843)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.86% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.86%

Cap Rate

8.73%

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

$26,531

Deductible property tax

$5,534

Your total deduction

$67,842

Your adjusted annual income

$150,000 - $67,842 = $82,158

Taxes on $82,158 (30%)

$24,647

Your old tax bill

$45,000

Your new tax bill

$24,647

Estimated tax savings

$20,353

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