BNBCalc.com Investment Analysis Report of 340 E State St, Traverse City, MI 49684, USA

2 bed • 2.5 bath • 5 guests • $489,500

BNB

Calc

Return Metrics

42.57% 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

42.57%

Cap Rate

11.74%

Return on Investment

89.36%

Annual Revenue

$81,815

AirDNA projects $327/night at 64% occupancy ($76,438).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,026

Annual Expenses

$24,316

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,382

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$682

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

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

$23,402

Deductible property tax

$5,385

Est. Depreciation Value

$229,686

Profit on this property

$57,499

Your total deduction

$200,974

So, your new taxable income is your previous income minus your total deduction ($150,000 - $200,974)

-$50,974

Your old tax bill

$45,000

Your new tax bill

-$15,292

Estimated tax savings

$60,292

340 E State St Traverse City, Michigan, 49684-2649

2 bed • 2.5 bath • 5 guests • $489,500

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

$81,815

Profit (Cash Flow)

$19,495

Cap Rate

11.7%

Annual Revenue

$81,815

AirDNA projects $327/night at 64% occupancy ($76,438)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.57% 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

42.57%

Cap Rate

11.74%

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

$23,402

Deductible property tax

$5,385

Your total deduction

$44,499

Your adjusted annual income

$150,000 - $44,499 = $105,501

Taxes on $105,501 (30%)

$31,650

Your old tax bill

$45,000

Your new tax bill

$31,650

Estimated tax savings

$13,350

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