BNBCalc.com Investment Analysis Report of 393 Poplar Ln, Traverse City, MI 49696, USA

4 bed • 3.5 bath • 12 guests • $465,000

BNB

Calc

Return Metrics

41.83% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3.1%

Revenue Appreciation:

Cash on Cash Return

41.83%

Cap Rate

15.98%

Return on Investment

60.38%

Annual Revenue

$101,436

AirDNA projects $524/night at 53% occupancy ($101,435).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,259

Annual Expenses

$27,107

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,545

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$845

Management & Platform Fees

$254

Platform Fee (i.e. Airbnb)

$254

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

$11,905

Deductible property tax

$5,580

Est. Depreciation Value

$221,122

Profit on this property

$74,329

Your total deduction

$164,279

So, your new taxable income is your previous income minus your total deduction ($150,000 - $164,279)

-$14,279

Your old tax bill

$45,000

Your new tax bill

-$4,284

Estimated tax savings

$49,284

393 Poplar Ln Traverse City, Michigan, 49696

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $2,230/mo

Inquire about this property

Contact Agent

$101,436

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3.1%

Revenue Appreciation

Cash on Cash Return

41.83%

Cap Rate

15.98%

Return on Investment

60.38%

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

$11,905

Deductible property tax

$5,580

Your total deduction

$13,583

Your adjusted annual income

$150,000 - $13,583 = $136,417

Taxes on $136,417 (30%)

$40,925

Your old tax bill

$45,000

Your new tax bill

$40,925

Estimated tax savings

$4,075

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