BNBCalc Short Term Rental Investment Analysis 47023 Lake View Avenue, New Buffalo, Michigan 49117, United States

6 bed • 3 bath • 18 guests • $1,500,000

BNB

Calc

Annual Revenue

$233,127

Profit (Cash Flow)

$86,880

Cap Rate

14.2%

Annual Revenue

$233,127

AirDNA projects $853/night at 37% occupancy ($115,274). Airbtics projects $1,161/night at 45% occupancy ($190,821). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 45% occupancy rate, $1,418 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$90,871	$183,689	$261,291	$290,918
Occupancy	21%	33%	74%	81%
Nightly Rate	$885	$1,086	$1,387	$1,504

Seasonality (Profit by Month)

Return Metrics

24.15% 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)	$86,879	$173,759	$260,638	$347,518	$434,398	$868,796	$2,606,389
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,199,999	$1,199,999	$1,199,999	$1,199,999	$1,199,999	$1,199,999	$1,199,999
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$45,000	$91,350	$139,090	$188,263	$238,911	$515,874	$2,140,893
Total Return	$1,631,879	$1,765,109	$1,899,729	$2,035,781	$2,173,309	$2,884,671	$6,247,283

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.15%

Cap Rate

14.16%

Return on Investment

39.18%

47023 Lake View Ave Grand Beach, Michigan, 49117-9065

6 bed • 3 bath • 18 guests

Purchase Price

Est. $7,195/mo

Inquire about this property

Contact Agent

$233,127

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
Projected nightly rate is $853/night at 37% occupancy.Projected nightly rate is $1,161/night at 45% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

$86,880

Profit

Revenue

$233,127

Operating Expenses

$20,674

Operating Income

$212,453

Mortgage & Taxes

$125,574

Profit (Cash Flow)

$86,880

$359,750

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$14,750

Closing Costs

$45,000

Total

$359,750

DSCR Ratio

Strong

1.69

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.15%

Cap Rate

14.16%

Return on Investment

39.18%

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

$101,296

Deductible property tax

$14,850

Your total deduction

$69,474

Your adjusted annual income

$150,000 - $69,474 = $80,526

Taxes on $80,526 (30%)

$24,158

Your old tax bill

$45,000

Your new tax bill

$24,158

Estimated tax savings

$20,842

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