BNBCalc.com Investment Analysis Report of 5361 Graham Rd, Petoskey, MI 49770, USA

3 bed • 2.5 bath • 8 guests • $990,000

BNB

Calc

Return Metrics

-6.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.43%

Cap Rate

5.2%

Return on Investment

10.24%

Annual Revenue

$74,992

AirDNA projects $348/night at 59% occupancy ($74,991).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,952

Annual Expenses

$23,429

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,325

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$625

Management & Platform Fees

$187

Platform Fee (i.e. Airbnb)

$187

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$46,986

Deductible property tax

$9,801

Est. Depreciation Value

$461,478

Profit on this property

$51,563

Your total deduction

$466,703

So, your new taxable income is your previous income minus your total deduction ($150,000 - $466,703)

-$316,703

Your old tax bill

$45,000

Your new tax bill

-$95,011

Estimated tax savings

$140,011

property-location

5361 Graham Rd Petoskey, Michigan, 49770-9335

3 bed • 2.5 bath • 8 guests • $990,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$74,992

Profit (Cash Flow)

-$15,217

Cap Rate

5.2%

Annual Revenue

$74,992

AirDNA projects $348/night at 59% occupancy ($74,991).

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.43%

Cap Rate

5.2%

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

$46,986

Deductible property tax

$9,801

Your total deduction

$152,375

Your adjusted annual income

$150,000 - $152,375 = -$2,375

Taxes on -$2,375 (30%)

-$712

Your old tax bill

$45,000

Your new tax bill

-$712

Estimated tax savings

$45,712

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com