BNBCalc.com Investment Analysis Report of 10850 M-64, Marenisco, MI 49947, USA

2 bed • 1 bath • 6 guests • $190,000

BNB

Calc

Return Metrics

45.29% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

45.29%

Cap Rate

18.65%

Return on Investment

60.44%

Annual Revenue

$56,459

AirDNA projects $262/night at 59% occupancy ($56,459).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,752

Annual Expenses

$21,020

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,170

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

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

$9,018

Deductible property tax

$1,881

Est. Depreciation Value

$91,507

Profit on this property

$35,440

Your total deduction

$66,966

So, your new taxable income is your previous income minus your total deduction ($150,000 - $66,966)

$83,034

Your old tax bill

$45,000

Your new tax bill

$24,910

Estimated tax savings

$20,090

10850 M-64 Marenisco, Michigan, 49947

2 bed • 1 bath • 6 guests • $190,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$56,459

Profit (Cash Flow)

$22,624

Cap Rate

18.7%

Annual Revenue

$56,459

AirDNA projects $262/night at 59% occupancy ($56,459)

Occupancy Rate

Avg Daily Rate

Return Metrics

45.29% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

45.29%

Cap Rate

18.65%

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

$9,018

Deductible property tax

$1,881

Your total deduction

$4,582

Your adjusted annual income

$150,000 - $4,582 = $145,418

Taxes on $145,418 (30%)

$43,625

Your old tax bill

$45,000

Your new tax bill

$43,625

Estimated tax savings

$1,375

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