BNBCalc Short Term Rental Investment Analysis 715 Elm St, St. Joseph, MI, USA

2 bed • 1 bath • 6 guests • $190,000

BNB

Calc

Report by:

rwramirez90@gmail.com

Annual Revenue

$49,527

Profit (Cash Flow)

$17,192

Cap Rate

15.8%

Annual Revenue

$49,527

AirDNA projects $226/night at 60% occupancy ($49,527).

BNB Calc projects a 60% occupancy rate, $226 rate per night.

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

Return Metrics

34.41% 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)	$17,191	$34,383	$51,575	$68,767	$85,958	$171,917	$515,752
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,866	$3,848	$5,952	$8,185	$10,557	$24,797	$152,000
Down Payment	$38,000	$38,000	$38,000	$38,000	$38,000	$38,000	$38,000
Property Appreciation	$5,700	$11,571	$17,618	$23,846	$30,262	$65,344	$271,179
Total Return	$62,758	$87,802	$113,145	$138,799	$164,778	$300,059	$976,932

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.41%

Cap Rate

15.79%

Return on Investment

49.56%

715 Elm St St. Joseph, Michigan, 49085-1224

2 bed • 1 bath • 6 guests

Purchase Price

Est. $911/mo

Inquire about this property

Contact Agent

$49,527

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,192

Profit

Revenue

$49,527

Operating Expenses

$19,519

Operating Income

$30,009

Mortgage & Taxes

$12,817

Profit (Cash Flow)

$17,192

$49,950

Cash Investment

Down Payment

$38,000

Renos & Furnishing

$6,250

Closing Costs

$5,700

Total

$49,950

DSCR Ratio

Strong

2.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.41%

Cap Rate

15.79%

Return on Investment

49.56%

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

$9,018

Deductible property tax

$1,881

Your total deduction

$2,494

Your adjusted annual income

$150,000 - $2,494 = $147,506

Taxes on $147,506 (30%)

$44,252

Your old tax bill

$45,000

Your new tax bill

$44,252

Estimated tax savings

$748

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