BNBCalc.com Investment Analysis Report of 650 Co Rd PBD, Ishpeming, MI 49849, USA

3 bed • 3 bath • 9 guests • $250,000

BNB

Calc

Return Metrics

-0.45% 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

-0.45%

Cap Rate

6.62%

Return on Investment

14.57%

Annual Revenue

$34,757

AirDNA projects $156/night at 61% occupancy ($34,756).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,517

Annual Expenses

$18,198

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$990

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$290

Management & Platform Fees

$87

Platform Fee (i.e. Airbnb)

$87

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$120,741

Profit on this property

$16,558

Your total deduction

$118,523

So, your new taxable income is your previous income minus your total deduction ($150,000 - $118,523)

$31,477

Your old tax bill

$45,000

Your new tax bill

$9,443

Estimated tax savings

$35,557

property-location

650 Co Rd PBD Ishpeming, Michigan, 49849

3 bed • 3 bath • 9 guests

Est. $1,199/mo

Agent

Inquire about this property

Contact Agent

$34,757

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.45%

Cap Rate

6.62%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$36,203

Your adjusted annual income

$150,000 - $36,203 = $113,797

Taxes on $113,797 (30%)

$34,139

Your old tax bill

$45,000

Your new tax bill

$34,139

Estimated tax savings

$10,861

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