BNBCalc.com Investment Analysis Report of 1167 North Shore Drive, Gaylord, MI, USA

3 bed • 2 bath • 10 guests • $339,000

BNB

Calc

Return Metrics

16.16% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.16%

Cap Rate

14.2%

Return on Investment

24.79%

Annual Revenue

$71,073

AirDNA projects $241/night at 59% occupancy ($51,934).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,910

Annual Expenses

$22,919

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,292

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$592

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

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

$16,089

Deductible property tax

$3,356

Est. Depreciation Value

$206,371

Profit on this property

$48,153

Your total deduction

$177,663

So, your new taxable income is your previous income minus your total deduction ($150,000 - $177,663)

-$27,663

Your old tax bill

$45,000

Your new tax bill

-$8,299

Estimated tax savings

$53,299

1167 North Shore Drive Gaylord, Michigan, 49735-7814

3 bed • 2 bath • 10 guests • $339,000

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

$71,073

Profit (Cash Flow)

$25,293

Cap Rate

14.2%

Annual Revenue

$71,073

AirDNA projects $241/night at 59% occupancy ($51,934)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.16% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.16%

Cap Rate

14.2%

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

$16,089

Deductible property tax

$3,356

Your total deduction

$36,185

Your adjusted annual income

$150,000 - $36,185 = $113,815

Taxes on $113,815 (30%)

$34,145

Your old tax bill

$45,000

Your new tax bill

$34,145

Estimated tax savings

$10,855

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