BNBCalc.com Investment Analysis Report of 7050 9 Mile Pointe Dr, Charlevoix, MI 49720, USA

4 bed • 3 bath • 8 guests • $460,000

BNB

Calc

Return Metrics

38.81% 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

38.81%

Cap Rate

16.57%

Return on Investment

54.53%

Annual Revenue

$103,379

AirDNA projects $464/night at 61% occupancy ($103,378).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,260

Annual Expenses

$27,119

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,561

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$861

Management & Platform Fees

$258

Platform Fee (i.e. Airbnb)

$258

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

$21,832

Deductible property tax

$4,554

Est. Depreciation Value

$218,739

Profit on this property

$76,259

Your total deduction

$168,866

So, your new taxable income is your previous income minus your total deduction ($150,000 - $168,866)

-$18,866

Your old tax bill

$45,000

Your new tax bill

-$5,660

Estimated tax savings

$50,660

property-location

7050 9 Mile Pointe Dr Charlevoix, Michigan, 49720-9126

4 bed • 3 bath • 8 guests

Est. $2,206/mo

Agent

Inquire about this property

Contact Agent

$103,379

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.81%

Cap Rate

16.57%

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

$21,832

Deductible property tax

$4,554

Your total deduction

$19,794

Your adjusted annual income

$150,000 - $19,794 = $130,206

Taxes on $130,206 (30%)

$39,062

Your old tax bill

$45,000

Your new tax bill

$39,062

Estimated tax savings

$5,938

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