BNBCalc.com Investment Analysis Report of 4746 Clinton Drive, Clarkston, MI 48346, USA

3 bed • 3 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

1.59% 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

1.59%

Cap Rate

6.27%

Return on Investment

18.01%

Annual Revenue

$66,785

AirDNA projects $265/night at 69% occupancy ($66,784).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,426

Annual Expenses

$29,107

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,257

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$557

Management & Platform Fees

$729

Platform Fee (i.e. Airbnb)

$167

Property Manager Fee

$562

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

$21,281

Deductible property tax

$6,000

Est. Depreciation Value

$288,338

Profit on this property

$37,678

Your total deduction

$277,942

So, your new taxable income is your previous income minus your total deduction ($150,000 - $277,942)

-$127,942

Your old tax bill

$45,000

Your new tax bill

-$38,383

Estimated tax savings

$83,383

property-location

4746 Clinton Dr City of the Village of Clarkston, Michigan, 48346-3802

3 bed • 3 bath • 8 guests

Est. $2,878/mo

Agent

Inquire about this property

Contact

$66,785

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.59%

Cap Rate

6.27%

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

$21,281

Deductible property tax

$6,000

Your total deduction

$81,382

Your adjusted annual income

$150,000 - $81,382 = $68,618

Taxes on $68,618 (30%)

$20,585

Your old tax bill

$45,000

Your new tax bill

$20,585

Estimated tax savings

$24,415

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