BNBCalc.com Investment Analysis Report of 1105 Taquaka Rd, Frankfort, MI 49635, USA

4 bed • 3 bath • 12 guests • $750,000

BNB

Calc

Return Metrics

-2.84% 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

-2.84%

Cap Rate

6.05%

Return on Investment

13.45%

Annual Revenue

$67,881

AirDNA projects $413/night at 45% occupancy ($67,880).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,875

Annual Expenses

$22,504

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,266

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$566

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$352,303

Profit on this property

$45,376

Your total deduction

$349,948

So, your new taxable income is your previous income minus your total deduction ($150,000 - $349,948)

-$199,948

Your old tax bill

$45,000

Your new tax bill

-$59,984

Estimated tax savings

$104,984

property-location

1105 Taquaka Rd Frankfort, Michigan, 49635-9220

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,597/mo

Agent

Inquire about this property

Contact Agent

$67,881

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.84%

Cap Rate

6.05%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$109,932

Your adjusted annual income

$150,000 - $109,932 = $40,068

Taxes on $40,068 (30%)

$12,020

Your old tax bill

$45,000

Your new tax bill

$12,020

Estimated tax savings

$32,980

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