BNBCalc.com Investment Analysis Report of 3804 Vale Dr, Traverse City, MI 49686, USA

2 bed • 1 bath • 4 guests • $179,000

BNB

Calc

Return Metrics

15.21% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

15.21%

Cap Rate

10.04%

Return on Investment

30.91%

Annual Revenue

$28,306

AirDNA projects $255/night at 41% occupancy ($38,186).

Revenue Percentile

Operating Expenses

Monthly Expenses

$861

Annual Expenses

$10,329

Utilities

$340

Internet + TV

$120

Water/Sewer

Garbage

Electric

$115

Gas

$55

Other

$50

Maintenance

$450

Property Insurance

$150

HOA

Landscaping

Ongoing Repairs

$150

Supplies

$150

Software

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

$71

Platform Fee (i.e. Airbnb)

$71

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

$7,206

Deductible property tax

$1,440

Est. Depreciation Value

$86,441

Profit on this property

$17,977

Your total deduction

$77,110

So, your new taxable income is your previous income minus your total deduction ($150,000 - $77,110)

$72,890

Your old tax bill

$45,000

Your new tax bill

$21,867

Estimated tax savings

$23,133

3804 Vale Dr Traverse City, Michigan, 49686

2 bed • 1 bath • 4 guests • $179,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$28,306

Profit (Cash Flow)

$7,213

Cap Rate

10.0%

Annual Revenue

$28,306

AirDNA projects $255/night at 41% occupancy ($38,186)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.21% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.21%

Cap Rate

10.04%

Return on Investment

30.91%

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

$7,206

Deductible property tax

$1,440

Your total deduction

$18,176

Your adjusted annual income

$150,000 - $18,176 = $131,824

Taxes on $131,824 (30%)

$39,547

Your old tax bill

$45,000

Your new tax bill

$39,547

Estimated tax savings

$5,453

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