BNBCalc.com Investment Analysis Report of 7229 Bordeau Dr, Belding, MI 48809, USA

4 bed • 2 bath • 12 guests • $320,000

BNB

Calc

Return Metrics

26.03% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

26.03%

Cap Rate

13.58%

Return on Investment

41.18%

Annual Revenue

$65,689

AirDNA projects $327/night at 55% occupancy ($65,689).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,852

Annual Expenses

$22,220

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,247

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$547

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

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

$15,188

Deductible property tax

$3,168

Est. Depreciation Value

$154,101

Profit on this property

$43,470

Your total deduction

$128,986

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,986)

$21,014

Your old tax bill

$45,000

Your new tax bill

$6,304

Estimated tax savings

$38,696

7229 Bordeau Dr

Belding, Michigan, 48809-9338

4 bed • 2 bath • 12 guests • $320,000

Annual Revenue

$65,689

Profit (Cash Flow)

$21,894

Cap Rate

13.6%

Annual Revenue

$65,689

AirDNA projects $327/night at 55% occupancy ($65,689)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.03% 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

26.03%

Cap Rate

13.58%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$23,930

Your adjusted annual income

$150,000 - $23,930 = $126,070

Taxes on $126,070 (30%)

$37,821

Your old tax bill

$45,000

Your new tax bill

$37,821

Estimated tax savings

$7,179

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