BNBCalc Short Term Rental Investment Analysis 7260 Shorewood Dr, Oscoda, MI 48750, USA

3 bed • 2 bath • 5 guests • $210,000

BNB

Calc

Annual Revenue

$67,285

Profit (Cash Flow)

$20,874

Cap Rate

17.1%

Annual Revenue

$67,285

AirDNA projects $302/night at 61% occupancy ($67,285).

BNB Calc projects a 61% occupancy rate, $302 rate per night.

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

Return Metrics

31.01% 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)	$20,874	$41,748	$62,622	$83,497	$104,371	$208,743	$626,229
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$157,500	$157,500	$157,500	$157,500	$157,500	$157,500	$157,500
Down Payment	$52,500	$52,500	$52,500	$52,500	$52,500	$52,500	$52,500
Property Appreciation	$6,300	$12,789	$19,472	$26,356	$33,447	$72,222	$299,725
Total Return	$237,174	$264,537	$292,095	$319,854	$347,819	$490,965	$1,135,954

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.01%

Cap Rate

17.11%

Return on Investment

42.68%

7260 Shorewood Dr Oscoda, Michigan, 48750-9620

3 bed • 2 bath • 5 guests

Purchase Price

Est. $1,007/mo

Inquire about this property

Contact Agent

$67,285

Annual Revenue

Projected nightly rate is $302/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,874

Profit

Revenue

$67,285

Operating Expenses

$31,336

Operating Income

$35,950

Mortgage & Taxes

$15,075

Profit (Cash Flow)

$20,874

$67,300

Cash Investment

Down Payment

$52,500

Renos & Furnishing

$8,500

Closing Costs

$6,300

Total

$67,300

DSCR Ratio

Strong

2.38

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.01%

Cap Rate

17.11%

Return on Investment

42.68%

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

$11,160

Deductible property tax

$2,310

Your total deduction

$1,618

Your adjusted annual income

$150,000 - $1,618 = $148,382

Taxes on $148,382 (30%)

$44,515

Your old tax bill

$45,000

Your new tax bill

$44,515

Estimated tax savings

$485

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