BNBCalc.com Investment Analysis Report of 1126 Walker St, Jackson, MI, 49202

3 bed • 1 bath • 6 guests • $93,400

BNB

Calc

Return Metrics

24.49% 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

24.49%

Cap Rate

14.54%

Return on Investment

37%

Annual Revenue

$23,405

AirDNA projects $89/night at 72% occupancy ($23,404). Airbtics projects $280/night at 60% occupancy ($61,360). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$34,412$55,812$86,698$136,441
Occupancy47%58%72%90%
Nightly Rate$197$259$322$404

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Suburban Serenity
$35,480
$186
51%
3282$99❌❌✅N / Y⭐️ 4.8 (138)Profile

B

*Cozy house-Near Cascades-Dog friendly-Large yard*
$36,995
$163
61%
3241$100❌❌✅N / Y⭐️ 4.9 (54)Profile

C

Newly Built Gilletts Lake Gem: Dock & Hot Tub
$131,031
$772
45%
32122$232❌✅✅N / Y⭐️ 4.8 (43)Profile

D

Peaceful 3 Bedroom Cottage with Lake Access
$69,823
$404
46%
3383$200❌✅❌N / Y⭐️ 5 (67)Profile

E

Family-Friendly Jackson Home w/ Sunroom: Near Golf
$25,473
$125
50%
3262$155❌❌❌N / Y⭐️ 5 (7)Profile

Operating Expenses

Monthly Expenses

$819

Annual Expenses

$9,823

Utilities

$365

Internet + TV

$25

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$395

Property Insurance

$100

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$100

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$195

Management & Platform Fees

$59

Platform Fee (i.e. Airbnb)

$59

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$525

Annual Mortgage & Tax

$6,300

Downpayment

Purchase Price

$93,400

Percent Down

20%

Total Downpayment

$18,680

Total Loan Amount

$74,720

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$448

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$77

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$4,433

Deductible property tax

$925

Est. Depreciation Value

$48,297

Profit on this property

$13,582

Your total deduction

$40,072

So, your new taxable income is your previous income minus your total deduction ($150,000 - $40,072)

$109,928

Your old tax bill

$45,000

Your new tax bill

$32,978

Estimated tax savings

$12,022

property-location

1126 Walker St Jackson, Michigan, 49202

3 bed • 1 bath • 6 guests

Purchase Price

Est. $448/mo

Agent

Inquire about this property

Contact Agent

$93,400

Zestimate

154

Airbnb Investor Score

$7,282

Annual Profit

14.5%

Cap Rate

24.5%

Cash on Cash

$23,405

Annual Revenue

BNBCalc predicts this property will get $280 per night with 60% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.49%

Cap Rate

14.54%

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

$4,433

Deductible property tax

$925

Your total deduction

$7,086

Your adjusted annual income

$150,000 - $7,086 = $142,914

Taxes on $142,914 (30%)

$42,874

Your old tax bill

$45,000

Your new tax bill

$42,874

Estimated tax savings

$2,126

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