BNBCalc.com Investment Analysis Report of 2739 Russell Dr, Wayland, MI 49348, USA

2 bed • 2 bath • 8 guests • $228,000

BNB

Calc

Return Metrics

1.24% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.24%

Cap Rate

7.06%

Return on Investment

16.65%

Annual Revenue

$34,516

AirDNA projects $124/night at 63% occupancy ($28,532).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,534

Annual Expenses

$18,407

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$988

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$288

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

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

$10,821

Deductible property tax

$2,257

Est. Depreciation Value

$109,169

Profit on this property

$16,109

Your total deduction

$106,138

So, your new taxable income is your previous income minus your total deduction ($150,000 - $106,138)

$43,862

Your old tax bill

$45,000

Your new tax bill

$13,158

Estimated tax savings

$31,842

property-location

2739 Russell Dr Wayland, Michigan, 49348

2 bed • 2 bath • 8 guests

Purchase Price

Est. $1,094/mo

Agent

Inquire about this property

Contact Agent

$34,516

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

1.24%

Cap Rate

7.06%

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

$10,821

Deductible property tax

$2,257

Your total deduction

$31,726

Your adjusted annual income

$150,000 - $31,726 = $118,274

Taxes on $118,274 (30%)

$35,482

Your old tax bill

$45,000

Your new tax bill

$35,482

Estimated tax savings

$9,518

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