BNBCalc Short Term Rental Investment Analysis 7229 Bordeau Dr, Belding, MI 48809, USA

4 bed • 2 bath • 12 guests • $320,000

BNB

Calc

Annual Revenue

$65,689

Profit (Cash Flow)

$22,483

Cap Rate

13.8%

Annual Revenue

$65,689

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

BNB Calc projects a 55.00000000000001% occupancy rate, $327 rate per night.

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

Return Metrics

26.73% 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)	$22,483	$44,966	$67,450	$89,933	$112,416	$224,833	$674,500
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,143	$6,481	$10,024	$13,786	$17,780	$41,764	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$99,227	$134,936	$171,147	$207,883	$245,165	$440,651	$1,451,224

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.73%

Cap Rate

13.77%

Return on Investment

41.88%

7229 Bordeau Dr Belding, Michigan, 48809-9338

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$65,689

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,483

Profit

Revenue

$65,689

Operating Expenses

$21,620

Operating Income

$44,070

Mortgage & Taxes

$21,586

Profit (Cash Flow)

$22,483

$84,100

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$10,500

Closing Costs

$9,600

Total

$84,100

DSCR Ratio

Strong

2.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.73%

Cap Rate

13.77%

Return on Investment

41.88%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$10,667

Your adjusted annual income

$150,000 - $10,667 = $139,333

Taxes on $139,333 (30%)

$41,800

Your old tax bill

$45,000

Your new tax bill

$41,800

Estimated tax savings

$3,200

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