BNBCalc.com Investment Analysis Report of 414 Michigan Ave, South Haven, MI 49090, USA

3 bed • 2 bath • 8 guests • $575,000

BNB

Calc

Return Metrics

2.46% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.46%

Cap Rate

8.53%

Return on Investment

15.23%

Annual Revenue

$72,136

AirDNA projects $395/night at 51% occupancy ($73,578).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,921

Annual Expenses

$23,058

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,301

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$601

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

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

$29,907

Deductible property tax

$10,465

Est. Depreciation Value

$270,264

Profit on this property

$49,078

Your total deduction

$261,559

So, your new taxable income is your previous income minus your total deduction ($150,000 - $261,559)

-$111,559

Your old tax bill

$45,000

Your new tax bill

-$33,468

Estimated tax savings

$78,468

property-location

414 Michigan Ave South Haven, Michigan, 49090-1334

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,758/mo

Agent

Inquire about this property

Contact Agent

$72,136

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.46%

Cap Rate

8.53%

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 est deduction will be...

Deductible mortgage interest

$29,907

Deductible property tax

$10,465

Your total deduction

$77,431

Your adjusted annual income

$150,000 - $77,431 = $72,569

Taxes on $72,569 (30%)

$21,771

Your old tax bill

$45,000

Your new tax bill

$21,771

Estimated tax savings

$23,229

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