BNBCalc.com Investment Analysis Report of 2126 N Springbrook Rd, Boyne Falls, MI 49713, USA

3 bed • 2 bath • 6 guests • $195,000

BNB

Calc

Return Metrics

32.93% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

32.93%

Cap Rate

15.75%

Return on Investment

47.49%

Annual Revenue

$66,474

AirDNA projects $280/night at 65% occupancy ($66,474).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,979

Annual Expenses

$35,750

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,254

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$554

Management & Platform Fees

$1,285

Platform Fee (i.e. Airbnb)

$166

Property Manager Fee

$1,119

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

$9,255

Deductible property tax

$1,930

Est. Depreciation Value

$95,250

Profit on this property

$30,725

Your total deduction

$75,710

So, your new taxable income is your previous income minus your total deduction ($150,000 - $75,710)

$74,290

Your old tax bill

$45,000

Your new tax bill

$22,287

Estimated tax savings

$22,713

2126 N Springbrook Rd Boyne Falls, Michigan, 49713-9798

3 bed • 2 bath • 6 guests • $195,000

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

$66,474

Profit (Cash Flow)

$17,573

Cap Rate

15.8%

Annual Revenue

$66,474

AirDNA projects $280/night at 65% occupancy ($66,474)

Occupancy Rate

Avg Daily Rate

Return Metrics

32.93% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

32.93%

Cap Rate

15.75%

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

$9,255

Deductible property tax

$1,930

Your total deduction

$10,750

Your adjusted annual income

$150,000 - $10,750 = $139,250

Taxes on $139,250 (30%)

$41,775

Your old tax bill

$45,000

Your new tax bill

$41,775

Estimated tax savings

$3,225

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