BNBCalc.com Investment Analysis Report of 712 W Grand Blvd, Detroit, MI 48216, USA

3 bed • 1 bath • 8 guests • $182,500

BNB

Calc

Return Metrics

36.94% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

36.94%

Cap Rate

16.9%

Return on Investment

51.41%

Annual Revenue

$51,193

AirDNA projects $219/night at 64% occupancy ($51,192).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,695

Annual Expenses

$20,335

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,127

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$427

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

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

$8,662

Deductible property tax

$1,807

Est. Depreciation Value

$89,333

Profit on this property

$30,858

Your total deduction

$68,944

So, your new taxable income is your previous income minus your total deduction ($150,000 - $68,944)

$81,056

Your old tax bill

$45,000

Your new tax bill

$24,317

Estimated tax savings

$20,683

712 W Grand Blvd Detroit, Michigan, 48216-1004

3 bed • 1 bath • 8 guests • $182,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$51,193

Profit (Cash Flow)

$18,558

Cap Rate

16.9%

Annual Revenue

$51,193

AirDNA projects $219/night at 64% occupancy ($51,193)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.94% 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

36.94%

Cap Rate

16.9%

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 estimated deduction will be...

Deductible mortgage interest

$8,662

Deductible property tax

$1,807

Your total deduction

$8,016

Your adjusted annual income

$150,000 - $8,016 = $141,984

Taxes on $141,984 (30%)

$42,595

Your old tax bill

$45,000

Your new tax bill

$42,595

Estimated tax savings

$2,405

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com