BNBCalc.com Investment Analysis Report of 5096 Oden Rd, Alanson, MI 49706, USA

4 bed • 3 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

22.48% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.48%

Cap Rate

12.35%

Return on Investment

38.43%

Annual Revenue

$93,824

AirDNA projects $338/night at 76% occupancy ($93,823).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,156

Annual Expenses

$25,877

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,482

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$782

Management & Platform Fees

$235

Platform Fee (i.e. Airbnb)

$235

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$260,190

Profit on this property

$67,947

Your total deduction

$223,792

So, your new taxable income is your previous income minus your total deduction ($150,000 - $223,792)

-$73,792

Your old tax bill

$45,000

Your new tax bill

-$22,138

Estimated tax savings

$67,138

5096 Oden Rd Alanson, Michigan, 49706

4 bed • 3 bath • 8 guests • $550,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$93,824

Profit (Cash Flow)

$30,855

Cap Rate

12.4%

Annual Revenue

$93,824

AirDNA projects $338/night at 76% occupancy ($93,824)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.48% 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

22.48%

Cap Rate

12.35%

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 estimated deduction will be...

Deductible mortgage interest

$26,104

Deductible property tax

$5,445

Your total deduction

$46,496

Your adjusted annual income

$150,000 - $46,496 = $103,504

Taxes on $103,504 (30%)

$31,051

Your old tax bill

$45,000

Your new tax bill

$31,051

Estimated tax savings

$13,949

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com