BNBCalc Short Term Rental Investment Analysis 74 College Pl, Ypsilanti, MI 48197, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$35,166

Profit (Cash Flow)

-$2,723

Cap Rate

5.8%

Annual Revenue

$35,166

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

BNB Calc projects a 57.99999999999999% occupancy rate, $166 rate per night.

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

Return Metrics

-3.51% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,722	-$5,445	-$8,168	-$10,891	-$13,614	-$27,229	-$81,687
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$306,277	$312,824	$319,649	$326,761	$334,167	$375,945	$646,491

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.51%

Cap Rate

5.83%

Return on Investment

11.9%

74 College Pl Ypsilanti, Michigan, 48197

3 bed • 2 bath • 2 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$35,166

Annual Revenue

Projected nightly rate is $166/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,723

Profit

Revenue

$35,166

Operating Expenses

$17,652

Operating Income

$17,514

Mortgage & Taxes

$20,237

Profit (Cash Flow)

-$2,723

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Weak

0.87

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.51%

Cap Rate

5.83%

Return on Investment

11.9%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$33,616

Your adjusted annual income

$150,000 - $33,616 = $116,384

Taxes on $116,384 (30%)

$34,915

Your old tax bill

$45,000

Your new tax bill

$34,915

Estimated tax savings

$10,085

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