BNBCalc.com Investment Analysis Report of 5111 W Rd, Boyne City, MI, USA

4 bed • 4 bath • 12 guests • $490,000

BNB

Calc

Return Metrics

41.39% 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

41.39%

Cap Rate

17.19%

Return on Investment

57.17%

Annual Revenue

$112,568

AirDNA projects $460/night at 67% occupancy ($112,568).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,359

Annual Expenses

$28,314

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,638

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$938

Management & Platform Fees

$281

Platform Fee (i.e. Airbnb)

$281

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

$23,256

Deductible property tax

$4,851

Est. Depreciation Value

$232,716

Profit on this property

$84,254

Your total deduction

$176,569

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,569)

-$26,569

Your old tax bill

$45,000

Your new tax bill

-$7,971

Estimated tax savings

$52,971

property-location

5111 W Rd Boyne City, Michigan, 49712

4 bed • 4 bath • 12 guests

Est. $2,350/mo

Agent

Inquire about this property

Contact Agent

$112,568

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

41.39%

Cap Rate

17.19%

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

$23,256

Deductible property tax

$4,851

Your total deduction

$17,977

Your adjusted annual income

$150,000 - $17,977 = $132,023

Taxes on $132,023 (30%)

$39,607

Your old tax bill

$45,000

Your new tax bill

$39,607

Estimated tax savings

$5,393

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