BNBCalc.com Investment Analysis Report of 44052 Westminister Way, Canton, MI 48187, USA

8 bed • 2.5 bath • 10 guests • $270,000

BNB

Calc

Return Metrics

17.66% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.66%

Cap Rate

11.03%

Return on Investment

38.18%

Annual Revenue

$49,965

Revenue data could not be found for this address

User selected values for this report: 72% occupancy rate, $190 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,681

Annual Expenses

$20,175

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,116

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$416

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

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

$12,093

Deductible property tax

$2,970

Est. Depreciation Value

$94,747

Profit on this property

$29,790

Your total deduction

$80,020

So, your new taxable income is your previous income minus your total deduction ($150,000 - $80,020)

$69,980

Your old tax bill

$45,000

Your new tax bill

$20,994

Estimated tax savings

$24,006

property-location

44052 Westminister Way Canton, Michigan, 48187-3165

8 bed • 2.5 bath • 10 guests

Est. $1,295/mo

Agent

Inquire about this property

Contact Agent

$49,965

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.66%

Cap Rate

11.03%

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

$12,093

Deductible property tax

$2,970

Your total deduction

$16,072

Your adjusted annual income

$150,000 - $16,072 = $133,928

Taxes on $133,928 (30%)

$40,178

Your old tax bill

$45,000

Your new tax bill

$40,178

Estimated tax savings

$4,822

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