BNBCalc Short Term Rental Investment Analysis 4766 Arbor Ave #22, Coloma, MI 49038, USA

2 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Report by:

brandyrray@gmail.com

Annual Revenue

$53,033

Profit (Cash Flow)

$14,508

Cap Rate

12.0%

Annual Revenue

$53,033

AirDNA projects $242/night at 60% occupancy ($53,033).

BNB Calc projects a 60% occupancy rate, $242 rate per night.

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

Return Metrics

20.8% 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)	$14,508	$29,016	$43,525	$58,033	$72,542	$145,084	$435,253
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,701	$5,569	$8,615	$11,848	$15,280	$35,891	$220,000
Down Payment	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$80,460	$106,334	$132,640	$159,396	$186,623	$330,552	$1,102,750

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.8%

Cap Rate

12.02%

Return on Investment

36.5%

4766 Arbor Ave Coloma, Michigan, 49038

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Agent

$53,033

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,508

Profit

Revenue

$53,033

Operating Expenses

$19,974

Operating Income

$33,059

Mortgage & Taxes

$18,551

Profit (Cash Flow)

$14,508

$69,750

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$6,500

Closing Costs

$8,250

Total

$69,750

DSCR Ratio

Strong

1.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.8%

Cap Rate

12.02%

Return on Investment

36.5%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$13,632

Your adjusted annual income

$150,000 - $13,632 = $136,368

Taxes on $136,368 (30%)

$40,910

Your old tax bill

$45,000

Your new tax bill

$40,910

Estimated tax savings

$4,090

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