BNBCalc.com Investment Analysis Report of 36811 South Jones Lake Road, Drummond, MI, USA

2 bed • 1 bath • 6 guests • $295,000

BNB

Calc

Return Metrics

-0.28% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-0.28%

Cap Rate

6.67%

Return on Investment

15.56%

Annual Revenue

$38,351

AirDNA projects $170/night at 62% occupancy ($38,496).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,555

Annual Expenses

$18,666

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,020

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$320

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

Property Manager Fee

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

$14,001

Deductible property tax

$2,920

Est. Depreciation Value

$139,866

Profit on this property

$19,685

Your total deduction

$137,103

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,103)

$12,897

Your old tax bill

$45,000

Your new tax bill

$3,869

Estimated tax savings

$41,131

36811 S Jones Lake Rd Drummond, Michigan, 49726-9461

2 bed • 1 bath • 6 guests • $295,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$38,351

Profit (Cash Flow)

-$211

Cap Rate

6.7%

Annual Revenue

$38,351

AirDNA projects $170/night at 62% occupancy ($38,497)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.28% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.28%

Cap Rate

6.67%

Return on Investment

15.56%

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

$14,001

Deductible property tax

$2,920

Your total deduction

$41,791

Your adjusted annual income

$150,000 - $41,791 = $108,209

Taxes on $108,209 (30%)

$32,463

Your old tax bill

$45,000

Your new tax bill

$32,463

Estimated tax savings

$12,537

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