BNBCalc.com Investment Analysis Report of 6278 State St, Caseville, MI 48725, USA

3 bed • 2 bath • 8 guests • $199,000

BNB

Calc

Return Metrics

-13.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.04%

Cap Rate

3.18%

Return on Investment

1.56%

Annual Revenue

$23,010

AirDNA projects $200/night at 46% occupancy ($33,602).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,389

Annual Expenses

$16,671

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$892

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$192

Management & Platform Fees

$58

Platform Fee (i.e. Airbnb)

$58

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

$9,445

Deductible property tax

$1,970

Est. Depreciation Value

$97,092

Profit on this property

$6,339

Your total deduction

$102,168

So, your new taxable income is your previous income minus your total deduction ($150,000 - $102,168)

$47,832

Your old tax bill

$45,000

Your new tax bill

$14,350

Estimated tax savings

$30,650

6278 State St

Caseville, Michigan, 48725-9508

3 bed • 2 bath • 8 guests • $199,000

Annual Revenue

$23,010

Profit (Cash Flow)

-$7,077

Cap Rate

3.2%

Annual Revenue

$23,010

AirDNA projects $200/night at 46% occupancy ($33,602)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.04% 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

-13.04%

Cap Rate

3.18%

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

$9,445

Deductible property tax

$1,970

Your total deduction

$35,954

Your adjusted annual income

$150,000 - $35,954 = $114,046

Taxes on $114,046 (30%)

$34,214

Your old tax bill

$45,000

Your new tax bill

$34,214

Estimated tax savings

$10,786

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