BNBCalc.com Investment Analysis Report of 7945 Lakewood Dr, Coloma, MI 49038, USA

4 bed • 2 bath • 12 guests • $815,000

BNB

Calc

Return Metrics

-4.38% 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

-4.38%

Cap Rate

5.68%

Return on Investment

12.01%

Annual Revenue

$68,943

AirDNA projects $363/night at 52% occupancy ($68,943).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,887

Annual Expenses

$22,643

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,275

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$575

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$38,681

Deductible property tax

$8,068

Est. Depreciation Value

$382,080

Profit on this property

$46,301

Your total deduction

$382,528

So, your new taxable income is your previous income minus your total deduction ($150,000 - $382,528)

-$232,528

Your old tax bill

$45,000

Your new tax bill

-$69,758

Estimated tax savings

$114,758

property-location

7945 Lakewood Dr Coloma, Michigan, 49038-9635

4 bed • 2 bath • 12 guests • $815,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$68,943

Profit (Cash Flow)

-$8,671

Cap Rate

5.7%

Annual Revenue

$68,943

AirDNA projects $363/night at 52% occupancy ($68,943).

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.38% 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

-4.38%

Cap Rate

5.68%

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

$38,681

Deductible property tax

$8,068

Your total deduction

$122,240

Your adjusted annual income

$150,000 - $122,240 = $27,760

Taxes on $27,760 (30%)

$8,328

Your old tax bill

$45,000

Your new tax bill

$8,328

Estimated tax savings

$36,672

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