BNBCalc.com Investment Analysis Report of 7945 Lakewood Dr, Coloma, MI 49038, USA

4 bed • 2 bath • 12 guests • $815,000

BNB

Calc

Return Metrics

-4.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.38%

Cap Rate

5.68%

Return on Investment

12.01%

Annual Revenue

$68,943

AirDNA projects $363/night at 52% occupancy ($68,943).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,887

Annual Expenses

$22,643

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,275

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$575

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$38,681

Deductible property tax

$8,068

Est. Depreciation Value

$382,080

Profit on this property

$46,301

Your total deduction

$382,528

So, your new taxable income is your previous income minus your total deduction ($150,000 - $382,528)

-$232,528

Your old tax bill

$45,000

Your new tax bill

-$69,758

Estimated tax savings

$114,758

7945 Lakewood Dr Coloma, Michigan, 49038-9635

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,909/mo

Inquire about this property

Contact Agent

$68,943

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

-4.38%

Cap Rate

5.68%

Return on Investment

12.01%

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

$38,681

Deductible property tax

$8,068

Your total deduction

$122,240

Your adjusted annual income

$150,000 - $122,240 = $27,760

Taxes on $27,760 (30%)

$8,328

Your old tax bill

$45,000

Your new tax bill

$8,328

Estimated tax savings

$36,672

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