BNBCalc.com Investment Analysis Report of 600 N Eagle Hwy, Lake Leelanau, MI 49653, USA

3 bed • 2.5 bath • 8 guests • $490,000

BNB

Calc

Return Metrics

24.69% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

24.69%

Cap Rate

12.86%

Return on Investment

40.78%

Annual Revenue

$88,155

AirDNA projects $431/night at 56% occupancy ($88,155).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,095

Annual Expenses

$25,140

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,435

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$735

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

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

$23,256

Deductible property tax

$4,851

Est. Depreciation Value

$231,196

Profit on this property

$63,015

Your total deduction

$196,288

So, your new taxable income is your previous income minus your total deduction ($150,000 - $196,288)

-$46,288

Your old tax bill

$45,000

Your new tax bill

-$13,886

Estimated tax savings

$58,886

600 N Eagle Hwy Lake Leelanau, Michigan, 49653-9653

3 bed • 2.5 bath • 8 guests • $490,000

Annual Revenue

$88,155

Profit (Cash Flow)

$29,967

Cap Rate

12.9%

Annual Revenue

$88,155

AirDNA projects $431/night at 56% occupancy ($88,155)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.69% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.69%

Cap Rate

12.86%

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 estimated deduction will be...

Deductible mortgage interest

$23,256

Deductible property tax

$4,851

Your total deduction

$38,760

Your adjusted annual income

$150,000 - $38,760 = $111,240

Taxes on $111,240 (30%)

$33,372

Your old tax bill

$45,000

Your new tax bill

$33,372

Estimated tax savings

$11,628

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 reccomend LearnLikeACPA.com