BNBCalc Short Term Rental Investment Analysis 4560 Forest Ave, Waterford, MI 48328, USA

3 bed • 2.5 bath • 8 guests • $323,000

BNB

Calc

Report by:

oliviarosenbergh@gmail.com

Annual Revenue

$63,815

Profit (Cash Flow)

$15,123

Cap Rate

13.1%

Annual Revenue

$63,815

AirDNA projects $364/night at 48% occupancy ($63,815).

BNB Calc projects a 48% occupancy rate, $364 rate per night.

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

Return Metrics

25.43% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,122	$30,245	$45,368	$60,491	$75,614	$151,228	$453,685
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,629	$7,490	$11,598	$15,967	$20,616	$48,701	$306,849
Down Payment	$16,150	$16,150	$16,150	$16,150	$16,150	$16,150	$16,150
Property Appreciation	$9,690	$19,670	$29,950	$40,539	$51,445	$111,084	$461,005
Total Return	$44,592	$73,557	$103,067	$133,148	$163,825	$327,165	$1,237,691

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.43%

Cap Rate

13.13%

Return on Investment

47.83%

4560 Forest Ave Waterford Township, Michigan, 48328-1114

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $1,549/mo

Inquire about this property

Contact

$63,815

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,123

Profit

Revenue

$63,815

Operating Expenses

$21,376

Operating Income

$42,439

Mortgage & Taxes

$27,317

Profit (Cash Flow)

$15,123

$59,465

Cash Investment

Down Payment

$16,150

Renos & Furnishing

$33,625

Closing Costs

$9,690

Total

$59,465

DSCR Ratio

Strong

1.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.43%

Cap Rate

13.13%

Return on Investment

47.83%

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

$18,819

Deductible property tax

$3,230

Your total deduction

$19,510

Your adjusted annual income

$150,000 - $19,510 = $130,490

Taxes on $130,490 (30%)

$39,147

Your old tax bill

$45,000

Your new tax bill

$39,147

Estimated tax savings

$5,853

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