BNBCalc.com Investment Analysis Report of 6852 126th Ave, Fennville, MI 49408, USA

3 bed • 3 bath • 8 guests • $279,000

BNB

Calc

Return Metrics

44.71% 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

44.71%

Cap Rate

34.45%

Return on Investment

51.14%

Annual Revenue

$126,228

AirDNA projects $576/night at 60% occupancy ($126,228).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,507

Annual Expenses

$30,090

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,752

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,052

Management & Platform Fees

$316

Platform Fee (i.e. Airbnb)

$316

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

$13,242

Deductible property tax

$2,762

Est. Depreciation Value

$198,097

Profit on this property

$96,139

Your total deduction

$117,962

So, your new taxable income is your previous income minus your total deduction ($150,000 - $117,962)

$32,038

Your old tax bill

$45,000

Your new tax bill

$9,611

Estimated tax savings

$35,389

property-location

6852 126th Ave Fennville, Michigan, 49408-9621

3 bed • 3 bath • 8 guests • $279,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$126,228

Profit (Cash Flow)

$77,323

Cap Rate

34.5%

Annual Revenue

$126,228

AirDNA projects $576/night at 60% occupancy ($126,228).

Occupancy Rate

Avg Daily Rate

Return Metrics

44.71% 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

44.71%

Cap Rate

34.45%

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

$13,242

Deductible property tax

$2,762

Your total deduction

-$18,252

Your adjusted annual income

$150,000 - -$18,252 = $168,252

Taxes on $168,252 (30%)

$50,476

Your old tax bill

$45,000

Your new tax bill

$50,476

Estimated tax savings

-$5,476

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 recomend LearnLikeACPA.com