BNBCalc Short Term Rental Investment Analysis 9002 M-64, Marenisco, MI 49947, USA

2 bed • 1 bath • 6 guests • $150,000

BNB

Calc

Annual Revenue

$26,637

Profit (Cash Flow)

-$24

Cap Rate

6.7%

Annual Revenue

$26,637

AirDNA projects $143/night at 51% occupancy ($26,637).

BNB Calc projects a 51% occupancy rate, $143 rate per night.

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

Return Metrics

-0.05% 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)	-$24	-$48	-$72	-$96	-$120	-$241	-$723
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,473	$3,038	$4,699	$6,462	$8,334	$19,577	$120,000
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$35,949	$42,124	$48,535	$55,192	$62,105	$100,923	$363,365

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.05%

Cap Rate

6.72%

Return on Investment

14.59%

9002 M-64 Marenisco, Michigan, 49947

2 bed • 1 bath • 6 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact Agent

$26,637

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$24

Profit

Revenue

$26,637

Operating Expenses

$16,543

Operating Income

$10,094

Mortgage & Taxes

$10,119

Profit (Cash Flow)

-$24

$40,750

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$6,250

Closing Costs

$4,500

Total

$40,750

DSCR Ratio

Weak

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.05%

Cap Rate

6.72%

Return on Investment

14.59%

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

$7,119

Deductible property tax

$1,485

Your total deduction

$15,747

Your adjusted annual income

$150,000 - $15,747 = $134,253

Taxes on $134,253 (30%)

$40,276

Your old tax bill

$45,000

Your new tax bill

$40,276

Estimated tax savings

$4,724

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