BNBCalc.com Investment Analysis Report of 20907 Ted Rd, Mackinaw City, MI, USA

3 bed • 3 bath • 10 guests • $460,000

BNB

Calc

Return Metrics

11.62% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.62%

Cap Rate

9.63%

Return on Investment

27.61%

Annual Revenue

$66,686

AirDNA projects $358/night at 51% occupancy ($66,686).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,862

Annual Expenses

$22,349

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,256

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$556

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

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

$21,832

Deductible property tax

$4,554

Est. Depreciation Value

$217,459

Profit on this property

$44,337

Your total deduction

$199,509

So, your new taxable income is your previous income minus your total deduction ($150,000 - $199,509)

-$49,509

Your old tax bill

$45,000

Your new tax bill

-$14,853

Estimated tax savings

$59,853

20907 Ted Rd Mackinaw City, Michigan, 49701

3 bed • 3 bath • 10 guests • $460,000

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

$66,686

Profit (Cash Flow)

$13,317

Cap Rate

9.6%

Annual Revenue

$66,686

AirDNA projects $358/night at 51% occupancy ($66,686)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.62% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.62%

Cap Rate

9.63%

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

$21,832

Deductible property tax

$4,554

Your total deduction

$51,333

Your adjusted annual income

$150,000 - $51,333 = $98,667

Taxes on $98,667 (30%)

$29,600

Your old tax bill

$45,000

Your new tax bill

$29,600

Estimated tax savings

$15,400

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