BNBCalc Short Term Rental Investment Analysis 7241 101st Ave, South Haven, MI 49090, USA

5 bed • 2 bath • 12 guests • $379,000

BNB

Calc

Annual Revenue

$73,984

Profit (Cash Flow)

$25,720

Cap Rate

13.5%

Annual Revenue

$73,984

AirDNA projects $422/night at 48% occupancy ($73,983).

BNB Calc projects a 48% occupancy rate, $422 rate per night.

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

Return Metrics

25.8% 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)	$25,719	$51,439	$77,159	$102,879	$128,598	$257,197	$771,593
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,723	$7,676	$11,873	$16,328	$21,059	$49,464	$303,200
Down Payment	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800
Property Appreciation	$11,370	$23,081	$35,143	$47,567	$60,364	$130,344	$540,932
Total Return	$116,613	$157,996	$199,975	$242,575	$285,822	$512,807	$1,691,525

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.8%

Cap Rate

13.53%

Return on Investment

40.94%

7241 101st Ave South Haven, Michigan, 49090

5 bed • 2 bath • 12 guests

Purchase Price

Est. $1,818/mo

Inquire about this property

Contact Agent

$73,984

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,720

Profit

Revenue

$73,984

Operating Expenses

$22,698

Operating Income

$51,286

Mortgage & Taxes

$25,566

Profit (Cash Flow)

$25,720

$99,670

Cash Investment

Down Payment

$75,800

Renos & Furnishing

$12,500

Closing Costs

$11,370

Total

$99,670

DSCR Ratio

Strong

2.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.8%

Cap Rate

13.53%

Return on Investment

40.94%

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

$17,988

Deductible property tax

$3,752

Your total deduction

$13,552

Your adjusted annual income

$150,000 - $13,552 = $136,448

Taxes on $136,448 (30%)

$40,934

Your old tax bill

$45,000

Your new tax bill

$40,934

Estimated tax savings

$4,066

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