BNBCalc Short Term Rental Investment Analysis 59196 Lakeshore Drive, Colon, MI, USA

2 bed • 2 bath • 6 guests • $150,000

BNB

Calc

Annual Revenue

$39,304

Profit (Cash Flow)

$10,996

Cap Rate

14.1%

Annual Revenue

$39,304

AirDNA projects $211/night at 51% occupancy ($39,303).

BNB Calc projects a 51% occupancy rate, $211 rate per night.

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

Return Metrics

26.81% 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)	$10,995	$21,991	$32,987	$43,983	$54,979	$109,958	$329,876
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$165,495	$181,126	$196,896	$212,809	$228,870	$311,546	$693,965

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.81%

Cap Rate

14.07%

Return on Investment

41.38%

59196 Lakeshore Dr Colon, Michigan, 49040-9226

2 bed • 2 bath • 6 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact Agent

$39,304

Annual Revenue

AirDNA projects $211/night at 51% occupancy ($39,303.9).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,996

Profit

Revenue

$39,304

Operating Expenses

$18,190

Operating Income

$21,114

Mortgage & Taxes

$10,119

Profit (Cash Flow)

$10,996

$41,000

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$6,500

Closing Costs

$4,500

Total

$41,000

DSCR Ratio

Strong

2.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.81%

Cap Rate

14.07%

Return on Investment

41.38%

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

$7,119

Deductible property tax

$1,485

Your total deduction

$22,824

Your adjusted annual income

$150,000 - $22,824 = $127,176

Taxes on $127,176 (30%)

$38,153

Your old tax bill

$45,000

Your new tax bill

$38,153

Estimated tax savings

$6,847

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