BNBCalc.com Investment Analysis Report of 1300 E Lafayette St apt 401, Detroit, MI 48207, USA

3 bed • 2 bath • 8 guests • $189,000

BNB

Calc

Return Metrics

23.07% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

23.07%

Cap Rate

13.08%

Return on Investment

37.56%

Annual Revenue

$44,158

AirDNA projects $310/night at 39% occupancy ($44,157).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,618

Annual Expenses

$19,421

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,068

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

Property Manager Fee

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

$8,970

Deductible property tax

$1,871

Est. Depreciation Value

$92,487

Profit on this property

$24,737

Your total deduction

$78,590

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,590)

$71,410

Your old tax bill

$45,000

Your new tax bill

$21,423

Estimated tax savings

$23,577

1300 E Lafayette St Detroit, Michigan, 48207-2905

3 bed • 2 bath • 8 guests • $189,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$44,158

Profit (Cash Flow)

$11,993

Cap Rate

13.1%

Annual Revenue

$44,158

AirDNA projects $310/night at 39% occupancy ($44,158)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.07% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.07%

Cap Rate

13.08%

Return on Investment

37.56%

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

$8,970

Deductible property tax

$1,871

Your total deduction

$15,512

Your adjusted annual income

$150,000 - $15,512 = $134,488

Taxes on $134,488 (30%)

$40,346

Your old tax bill

$45,000

Your new tax bill

$40,346

Estimated tax savings

$4,654

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