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

3 bed • 2 bath • 10 guests • $340,000

BNB

Calc

Return Metrics

7.64% 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

7.64%

Cap Rate

8.69%

Return on Investment

23.26%

Annual Revenue

$49,702

AirDNA projects $243/night at 56% occupancy ($49,702).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,678

Annual Expenses

$20,141

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,114

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$414

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$16,137

Deductible property tax

$3,366

Est. Depreciation Value

$162,032

Profit on this property

$29,561

Your total deduction

$151,973

So, your new taxable income is your previous income minus your total deduction ($150,000 - $151,973)

-$1,973

Your old tax bill

$45,000

Your new tax bill

-$592

Estimated tax savings

$45,592

property-location

1167 North Shore Drive Gaylord, Michigan, 49735-7814

3 bed • 2 bath • 10 guests

Purchase Price

Est. $1,631/mo

Agent

Inquire about this property

Contact Agent

$49,702

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

7.64%

Cap Rate

8.69%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$41,541

Your adjusted annual income

$150,000 - $41,541 = $108,459

Taxes on $108,459 (30%)

$32,538

Your old tax bill

$45,000

Your new tax bill

$32,538

Estimated tax savings

$12,462

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