BNBCalc.com Investment Analysis Report of 5816 S Occidental Hwy, Tecumseh, MI, 49286

4 bed • 3 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

-10.82% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.82%

Cap Rate

3.99%

Return on Investment

4.86%

Annual Revenue

$36,393

AirDNA projects $212/night at 47% occupancy ($36,392). Airbtics projects $397/night at 58% occupancy ($84,101). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$36,584$71,878$124,831$296,580
Occupancy42%52%68%100%
Nightly Rate$235$369$491$800

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Nice Spacious 3 Bedroom
$21,583
$118
49%
4272$60❌❌✅N / Y⭐️ 4.4 (54)Profile

B

Four Bdr historic home - Small town America
$28,262
$78
99%
4163$0❌❌❌N / Y⭐️ 4.8 (178)Profile

C

Family-Friendly Home < 1 Mi to Adrian College
$34,195
$171
52%
4272$165❌❌❌N / Y⭐️ 5 (20)Profile

D

Liberty Lodge - accessible & surrounded by nature.
$60,034
$307
50%
42102$200❌❌✅N / Y⭐️ 5 (27)Profile

E

Vineyard Lake Waterfront Lakehouse - Boat for Rent
$62,301
$411
40%
42122$150❌❌✅N / Y⭐️ 4.8 (92)Profile

Operating Expenses

Monthly Expenses

$1,534

Annual Expenses

$18,411

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,003

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$303

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,529

Annual Mortgage & Tax

$30,348

Downpayment

Purchase Price

$450,000

Percent Down

20%

Total Downpayment

$90,000

Total Loan Amount

$360,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,158

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$371

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$214,134

Profit on this property

$17,982

Your total deduction

$221,964

So, your new taxable income is your previous income minus your total deduction ($150,000 - $221,964)

-$71,964

Your old tax bill

$45,000

Your new tax bill

-$21,589

Estimated tax savings

$66,589

property-location

5816 S Occidental Hwy Tecumseh, Michigan, 49286

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,158/mo

Agent

Inquire about this property

Contact Agent

$38,000

Zestimate

-36

Airbnb Investor Score

-$12,366

Annual Profit

4.0%

Cap Rate

-10.8%

Cash on Cash

$36,393

Annual Revenue

BNBCalc predicts this property will get $397 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

21

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 21 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.82%

Cap Rate

3.99%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$76,028

Your adjusted annual income

$150,000 - $76,028 = $73,972

Taxes on $73,972 (30%)

$22,191

Your old tax bill

$45,000

Your new tax bill

$22,191

Estimated tax savings

$22,809

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