BNBCalc.com Investment Analysis Report of 44 N Linwood Beach Rd, Linwood, MI 48634, USA

4 bed • 2 bath • 10 guests • $549,000

BNB

Calc

Return Metrics

-9.4% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-9.4%

Cap Rate

4.4%

Return on Investment

6.58%

Annual Revenue

$43,512

AirDNA projects $209/night at 57% occupancy ($43,511).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,611

Annual Expenses

$19,336

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,063

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$363

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$26,056

Deductible property tax

$5,435

Est. Depreciation Value

$259,570

Profit on this property

$24,175

Your total deduction

$266,886

So, your new taxable income is your previous income minus your total deduction ($150,000 - $266,886)

-$116,886

Your old tax bill

$45,000

Your new tax bill

-$35,066

Estimated tax savings

$80,066

44 N Linwood Beach Rd

Linwood, Michigan, 48634-9521

4 bed • 2 bath • 10 guests • $549,000

Annual Revenue

$43,512

Profit (Cash Flow)

-$12,857

Cap Rate

4.4%

Annual Revenue

$43,512

AirDNA projects $209/night at 57% occupancy ($43,512)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.4% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.4%

Cap Rate

4.4%

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 estimated deduction will be...

Deductible mortgage interest

$26,056

Deductible property tax

$5,435

Your total deduction

$90,015

Your adjusted annual income

$150,000 - $90,015 = $59,985

Taxes on $59,985 (30%)

$17,995

Your old tax bill

$45,000

Your new tax bill

$17,995

Estimated tax savings

$27,005

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