BNBCalc.com Investment Analysis Report of 7260 Shorewood Dr, Oscoda, MI 48750, USA

3 bed • 2 bath • 5 guests • $210,000

BNB

Calc

Return Metrics

31.02% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.02%

Cap Rate

17.11%

Return on Investment

42.69%

Annual Revenue

$67,285

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,611

Annual Expenses

$31,336

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,361

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$250

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$561

Management & Platform Fees

$791

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$622

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

$11,160

Deductible property tax

$2,310

Est. Depreciation Value

$102,158

Profit on this property

$35,950

Your total deduction

$79,679

So, your new taxable income is your previous income minus your total deduction ($150,000 - $79,679)

$70,321

Your old tax bill

$45,000

Your new tax bill

$21,096

Estimated tax savings

$23,904

7260 Shorewood Dr Oscoda, Michigan, 48750-9620

3 bed • 2 bath • 5 guests • $210,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$67,285

Profit (Cash Flow)

$20,878

Cap Rate

17.1%

Annual Revenue

$67,285

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

Occupancy Rate

Avg Daily Rate

Return Metrics

31.02% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.02%

Cap Rate

17.11%

Return on Investment

42.69%

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

$10,015

Your adjusted annual income

$150,000 - $10,015 = $139,985

Taxes on $139,985 (30%)

$41,996

Your old tax bill

$45,000

Your new tax bill

$41,996

Estimated tax savings

$3,004

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 recomend LearnLikeACPA.com