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

9.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.48%

Cap Rate

9.16%

Return on Investment

25.09%

Annual Revenue

$51,423

AirDNA projects $247/night at 57% occupancy ($51,422).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,697

Annual Expenses

$20,365

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,129

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$429

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

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

$161,571

Profit on this property

$31,058

Your total deduction

$149,959

So, your new taxable income is your previous income minus your total deduction ($150,000 - $149,959)

$41

Your old tax bill

$45,000

Your new tax bill

$12

Estimated tax savings

$44,988

property-location

1167 North Shore Drive Gaylord, Michigan, 49735-7814

3 bed • 2 bath • 10 guests

Purchase Price

Est. $1,626/mo

Agent

Inquire about this property

Contact Agent

$51,423

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

9.48%

Cap Rate

9.16%

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

$16,089

Deductible property tax

$3,356

Your total deduction

$39,840

Your adjusted annual income

$150,000 - $39,840 = $110,160

Taxes on $110,160 (30%)

$33,048

Your old tax bill

$45,000

Your new tax bill

$33,048

Estimated tax savings

$11,952

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