BNBCalc Short Term Rental Investment Analysis 44 N Linwood Beach Rd, Linwood, MI 48634, USA

4 bed • 2 bath • 10 guests • $549,000

BNB

Calc

Annual Revenue

$43,512

Profit (Cash Flow)

-$12,259

Cap Rate

4.5%

Annual Revenue

$43,512

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

BNB Calc projects a 56.99999999999999% occupancy rate, $209 rate per night.

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

Return Metrics

-8.96% 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)	-$12,258	-$24,517	-$36,776	-$49,035	-$61,293	-$122,587	-$367,763
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$439,200	$439,200	$439,200	$439,200	$439,200	$439,200	$439,200
Down Payment	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800
Property Appreciation	$16,470	$33,434	$50,907	$68,904	$87,441	$188,810	$783,567
Total Return	$553,211	$557,916	$563,130	$568,869	$575,147	$615,222	$964,803

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.96%

Cap Rate

4.51%

Return on Investment

7.02%

44 N Linwood Beach Rd Linwood, Michigan, 48634-9521

4 bed • 2 bath • 10 guests

Purchase Price

Est. $2,633/mo

Inquire about this property

Contact Agent

$43,512

Annual Revenue

Projected nightly rate is $209/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,259

Profit

Revenue

$43,512

Operating Expenses

$18,736

Operating Income

$24,775

Mortgage & Taxes

$37,034

Profit (Cash Flow)

-$12,259

$136,770

Cash Investment

Down Payment

$109,800

Renos & Furnishing

$10,500

Closing Costs

$16,470

Total

$136,770

DSCR Ratio

Weak

0.67

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.96%

Cap Rate

4.51%

Return on Investment

7.02%

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

$26,056

Deductible property tax

$5,435

Your total deduction

$68,096

Your adjusted annual income

$150,000 - $68,096 = $81,904

Taxes on $81,904 (30%)

$24,571

Your old tax bill

$45,000

Your new tax bill

$24,571

Estimated tax savings

$20,429

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