BNBCalc.com Investment Analysis Report of 2512 Five Mile Rd, Traverse City, MI 49686, USA

4 bed • 2 bath • 8 guests • $409,000

BNB

Calc

Return Metrics

17.73% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.73%

Cap Rate

9.69%

Return on Investment

57.16%

Annual Revenue

$61,306

AirDNA projects $373/night at 45% occupancy ($61,306).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,804

Annual Expenses

$21,650

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,211

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$511

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$23,051

Deductible property tax

$4,049

Est. Depreciation Value

$195,091

Profit on this property

$39,656

Your total deduction

$182,535

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,535)

-$32,535

Your old tax bill

$45,000

Your new tax bill

-$9,760

Estimated tax savings

$54,760

2512 Five Mile Rd Traverse City, Michigan, 49686-9114

4 bed • 2 bath • 8 guests • $409,000

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

$61,306

Profit (Cash Flow)

$7,664

Cap Rate

9.7%

Annual Revenue

$61,306

AirDNA projects $373/night at 45% occupancy ($61,306)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.73% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.73%

Cap Rate

9.69%

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 estimated deduction will be...

Deductible mortgage interest

$23,051

Deductible property tax

$4,049

Your total deduction

$49,568

Your adjusted annual income

$150,000 - $49,568 = $100,432

Taxes on $100,432 (30%)

$30,130

Your old tax bill

$45,000

Your new tax bill

$30,130

Estimated tax savings

$14,870

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