BNBCalc.com Investment Analysis Report of 74 College Pl, Ypsilanti, MI 48197, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

-4.28% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-4.28%

Cap Rate

5.63%

Return on Investment

11.13%

Annual Revenue

$35,166

AirDNA projects $166/night at 58% occupancy ($35,165).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,521

Annual Expenses

$18,252

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$993

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$293

Management & Platform Fees

$88

Platform Fee (i.e. Airbnb)

$88

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$16,914

Your total deduction

$143,903

So, your new taxable income is your previous income minus your total deduction ($150,000 - $143,903)

$6,097

Your old tax bill

$45,000

Your new tax bill

$1,829

Estimated tax savings

$43,171

74 College Pl Ypsilanti, Michigan, 48197

3 bed • 2 bath • 2 guests • $300,000

Annual Revenue

$35,166

Profit (Cash Flow)

-$3,318

Cap Rate

5.6%

Annual Revenue

$35,166

AirDNA projects $166/night at 58% occupancy ($35,166)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.28% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.28%

Cap Rate

5.63%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$46,015

Your adjusted annual income

$150,000 - $46,015 = $103,985

Taxes on $103,985 (30%)

$31,195

Your old tax bill

$45,000

Your new tax bill

$31,195

Estimated tax savings

$13,805

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