BNBCalc Short Term Rental Investment Analysis 511 S Maple St, Saugatuck, MI 49453, USA

3 bed • 2.5 bath • 8 guests • $625,000

BNB

Calc

Report by:

brandyrray@gmail.com

Annual Revenue

$72,647

Profit (Cash Flow)

$3,900

Cap Rate

8.2%

Annual Revenue

$72,647

AirDNA projects $490/night at 50% occupancy ($89,484).

BNB Calc projects a 51% occupancy rate, $390 rate per night.

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

Return Metrics

2.12% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,899	$7,799	$11,698	$15,598	$19,498	$38,996	$116,989
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,761	$9,867	$15,342	$21,213	$27,508	$66,504	$468,749
Down Payment	$156,250	$156,250	$156,250	$156,250	$156,250	$156,250	$156,250
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$183,661	$211,979	$241,245	$271,504	$302,802	$476,698	$1,634,028

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.12%

Cap Rate

8.21%

Return on Investment

14.92%

511 S Maple St Saugatuck, Michigan, 49453-9606

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $2,998/mo

Inquire about this property

Contact Agent

$72,647

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,900

Profit

Revenue

$72,647

Operating Expenses

$21,324

Operating Income

$51,323

Mortgage & Taxes

$47,423

Profit (Cash Flow)

$3,900

$183,625

Cash Investment

Down Payment

$156,250

Renos & Furnishing

$8,625

Closing Costs

$18,750

Total

$183,625

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.12%

Cap Rate

8.21%

Return on Investment

14.92%

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

$32,508

Deductible property tax

$10,000

Your total deduction

$60,603

Your adjusted annual income

$150,000 - $60,603 = $89,397

Taxes on $89,397 (30%)

$26,819

Your old tax bill

$45,000

Your new tax bill

$26,819

Estimated tax savings

$18,181

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