BNBCalc Short Term Rental Investment Analysis 60569 Bert Rd, Colon, MI 49040, USA

4 bed • 2 bath • 10 guests • $415,000

BNB

Calc

Annual Revenue

$87,900

Profit (Cash Flow)

$34,552

Cap Rate

15.5%

Annual Revenue

$87,900

AirDNA projects $382/night at 64% occupancy ($89,294).

BNB Calc projects a 63% occupancy rate, $382 rate per night.

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

Return Metrics

62.42% 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)	$34,551	$69,103	$103,655	$138,207	$172,759	$345,519	$1,036,558
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$373,500	$373,500	$373,500	$373,500	$373,500	$373,500	$373,500
Down Payment	$41,500	$41,500	$41,500	$41,500	$41,500	$41,500	$41,500
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$462,001	$509,377	$557,137	$605,293	$653,858	$903,244	$2,043,872

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

62.42%

Cap Rate

15.5%

Return on Investment

95.33%

60569 Bert Rd Colon, Michigan, 49040-9601

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Agent

$87,900

Annual Revenue

Projected nightly rate is $382/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,552

Profit

Revenue

$87,900

Operating Expenses

$23,535

Operating Income

$64,365

Mortgage & Taxes

$29,813

Profit (Cash Flow)

$34,552

$55,350

Cash Investment

Down Payment

$41,500

Renos & Furnishing

$9,700

Closing Costs

$4,150

Total

$55,350

DSCR Ratio

Strong

2.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

62.42%

Cap Rate

15.5%

Return on Investment

95.33%

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

$17,491

Deductible property tax

$4,565

Your total deduction

$4,333

Your adjusted annual income

$150,000 - $4,333 = $145,667

Taxes on $145,667 (30%)

$43,700

Your old tax bill

$45,000

Your new tax bill

$43,700

Estimated tax savings

$1,300

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