BNBCalc Short Term Rental Investment Analysis 8135 Kearney Rd, Whitmore Lake, MI 48189, USA

3 bed • 2 bath • 8 guests • $625,000

BNB

Calc

Annual Revenue

$60,152

Profit (Cash Flow)

-$2,908

Cap Rate

6.3%

Annual Revenue

$60,152

AirDNA projects $383/night at 43% occupancy ($60,152).

BNB Calc projects a 43% occupancy rate, $383 rate per night.

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

Return Metrics

-1.91% 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)	-$2,908	-$5,816	-$8,724	-$11,633	-$14,541	-$29,082	-$87,247
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$640,841	$657,245	$674,229	$691,809	$710,004	$810,865	$1,429,791

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.91%

Cap Rate

6.28%

Return on Investment

14.43%

8135 Kearney Rd Whitmore Lake, Michigan, 48189-9232

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,998/mo

Inquire about this property

Contact Agent

$60,152

Annual Revenue

AirDNA projects $383/night at 43% occupancy ($60,152.03).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,908

Profit

Revenue

$60,152

Operating Expenses

$20,900

Operating Income

$39,252

Mortgage & Taxes

$42,161

Profit (Cash Flow)

-$2,908

$152,250

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$8,500

Closing Costs

$18,750

Total

$152,250

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.91%

Cap Rate

6.28%

Return on Investment

14.43%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$138,251

Your adjusted annual income

$150,000 - $138,251 = $11,749

Taxes on $11,749 (30%)

$3,525

Your old tax bill

$45,000

Your new tax bill

$3,525

Estimated tax savings

$41,475

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