BNBCalc.com Investment Analysis Report of 5925 105th Ave, Pullman, MI 49450, USA

1 bed • 1 bath • 2 guests • $775,000

BNB

Calc

Return Metrics

-27.85% 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

-27.85%

Cap Rate

0.18%

Return on Investment

-10.94%

Annual Revenue

$17,371

AirDNA projects $116/night at 41% occupancy ($17,371).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,328

Annual Expenses

$15,938

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$845

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$145

Management & Platform Fees

$43

Platform Fee (i.e. Airbnb)

$43

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

$36,782

Deductible property tax

$7,672

Est. Depreciation Value

$359,657

Profit on this property

$1,433

Your total deduction

$402,679

So, your new taxable income is your previous income minus your total deduction ($150,000 - $402,679)

-$252,679

Your old tax bill

$45,000

Your new tax bill

-$75,804

Estimated tax savings

$120,804

property-location

5925 105th Ave Pullman, Michigan, 49450

1 bed • 1 bath • 2 guests

Purchase Price

Est. $3,717/mo

Agent

Inquire about this property

Contact Agent

$17,371

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

-27.85%

Cap Rate

0.18%

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

$36,782

Deductible property tax

$7,672

Your total deduction

$157,735

Your adjusted annual income

$150,000 - $157,735 = -$7,735

Taxes on -$7,735 (30%)

-$2,321

Your old tax bill

$45,000

Your new tax bill

-$2,321

Estimated tax savings

$47,321

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