BNBCalc.com Investment Analysis Report of 316 Antrim St, Charlevoix, MI 49720, USA

3 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

98.05% 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

98.05%

Cap Rate

17.53%

Return on Investment

140.54%

Annual Revenue

$76,475

AirDNA projects $361/night at 58% occupancy ($76,474).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,988

Annual Expenses

$23,862

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,337

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$637

Management & Platform Fees

$191

Platform Fee (i.e. Airbnb)

$191

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

$17,086

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$52,613

Your total deduction

$111,052

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,052)

$38,948

Your old tax bill

$45,000

Your new tax bill

$11,684

Estimated tax savings

$33,316

316 Antrim St Charlevoix, Michigan, 49720

3 bed • 2 bath • 6 guests • $300,000

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

$76,475

Profit (Cash Flow)

$28,925

Cap Rate

17.5%

Annual Revenue

$76,475

AirDNA projects $361/night at 58% occupancy ($76,475)

Occupancy Rate

Avg Daily Rate

Return Metrics

98.05% 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

98.05%

Cap Rate

17.53%

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

$17,086

Deductible property tax

$2,970

Your total deduction

$13,164

Your adjusted annual income

$150,000 - $13,164 = $136,836

Taxes on $136,836 (30%)

$41,051

Your old tax bill

$45,000

Your new tax bill

$41,051

Estimated tax savings

$3,949

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