BNBCalc.com Investment Analysis Report of 73 Harbor Ln, Harbor Springs, MI 49740, USA

3 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

26.76% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.76%

Cap Rate

13.65%

Return on Investment

42.17%

Annual Revenue

$62,818

AirDNA projects $273/night at 63% occupancy ($62,818).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,821

Annual Expenses

$21,846

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,223

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$523

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

Property Manager Fee

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$40,972

Your total deduction

$119,846

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,846)

$30,154

Your old tax bill

$45,000

Your new tax bill

$9,046

Estimated tax savings

$35,954

73 Harbor Ln Harbor Springs, Michigan, 49740-9524

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$62,818

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.76%

Cap Rate

13.65%

Return on Investment

42.17%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$21,958

Your adjusted annual income

$150,000 - $21,958 = $128,042

Taxes on $128,042 (30%)

$38,413

Your old tax bill

$45,000

Your new tax bill

$38,413

Estimated tax savings

$6,587

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