BNBCalc.com Investment Analysis Report of 443 Burton St SW, Grand Rapids, MI 49507, США

2 bed • 2 bath • 3 guests • $300,000

BNB

Calc

Return Metrics

61.78% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

61.78%

Cap Rate

22.4%

Return on Investment

77.61%

Annual Revenue

$93,247

AirDNA projects $95/night at 61% occupancy ($21,165).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,170

Annual Expenses

$26,042

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,477

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$777

Management & Platform Fees

$233

Platform Fee (i.e. Airbnb)

$233

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

$14,238

Deductible property tax

$3,300

Est. Depreciation Value

$142,329

Profit on this property

$67,205

Your total deduction

$92,663

So, your new taxable income is your previous income minus your total deduction ($150,000 - $92,663)

$57,337

Your old tax bill

$45,000

Your new tax bill

$17,201

Estimated tax savings

$27,799

property-location

443 Burton St SW Grand Rapids, Michigan, 49507

2 bed • 2 bath • 3 guests

Purchase Price

$93,247

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

61.78%

Cap Rate

22.4%

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

$14,238

Deductible property tax

$3,300

Your total deduction

-$4,329

Your adjusted annual income

$150,000 - -$4,329 = $154,329

Taxes on $154,329 (30%)

$46,299

Your old tax bill

$45,000

Your new tax bill

$46,299

Estimated tax savings

-$1,299

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