BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6278 State St, Caseville, MI 48725, USA

3 bed • 2 bath • 8 guests • $199,000

BNB

Calc

Annual Revenue

$23,010

Profit (Cash Flow)

-$6,485

Cap Rate

3.5%

Annual Revenue

$23,010

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

BNB Calc projects a 30% occupancy rate, $210 rate per night.

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


Return Metrics

-11.94% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,484-$12,969-$19,454-$25,939-$32,424-$64,848-$194,546
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$159,200$159,200$159,200$159,200$159,200$159,200$159,200
Down Payment$39,800$39,800$39,800$39,800$39,800$39,800$39,800
Property Appreciation$5,970$12,119$18,452$24,976$31,695$68,439$284,025
Total Return$198,485$198,149$197,998$198,036$198,271$202,590$288,478

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.94%

Cap Rate

3.48%

Return on Investment

2.65%

property-location

6278 State St Caseville, Michigan, 48725-9508

3 bed • 2 bath • 8 guests

Est. $954/mo

Agent

Inquire about this property

Contact Agent

$23,010

Annual Revenue


Projected nightly rate is $200/night at 46% occupancy.

Top 101% of comparables

Top 101% of comparables


-$6,485

Profit

Revenue

$23,010

Operating Expenses

$16,071

Operating Income

$6,939

Mortgage & Taxes

$13,424

Profit (Cash Flow)

-$6,485

$54,270

Cash Investment

Down Payment

$39,800

Renos & Furnishing

$8,500

Closing Costs

$5,970

Total

$54,270

DSCR Ratio

Weak

0.52

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.94%

Cap Rate

3.48%

Profit (Cummulative)

-$6,485

$159,200

$8,500

$5,970

$0

Total Gain

$1,440

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

$9,445

Deductible property tax

$1,970

Your total deduction

$27,372

Your adjusted annual income

$150,000 - $27,372 = $122,628


Taxes on $122,628 (30%)

$36,788

Your old tax bill

$45,000

Your new tax bill

$36,788


Estimated tax savings

$8,212

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