BNBCalc.com Investment Analysis Report of 8151 Campbell Ave, Hale, MI, USA

3 bed • 1.5 bath • 8 guests • $539,000

BNB

Calc

Return Metrics

3.24% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.24%

Cap Rate

7.54%

Return on Investment

19.46%

Annual Revenue

$62,438

AirDNA projects $263/night at 65% occupancy ($62,438).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,816

Annual Expenses

$21,797

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,220

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$520

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

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

$25,581

Deductible property tax

$5,336

Est. Depreciation Value

$253,604

Profit on this property

$40,641

Your total deduction

$243,880

So, your new taxable income is your previous income minus your total deduction ($150,000 - $243,880)

-$93,880

Your old tax bill

$45,000

Your new tax bill

-$28,164

Estimated tax savings

$73,164

property-location

8151 Campbell Ave Hale, Michigan, 48739

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $2,585/mo

Agent

Inquire about this property

Contact Agent

$62,438

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.24%

Cap Rate

7.54%

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

$25,581

Deductible property tax

$5,336

Your total deduction

$71,098

Your adjusted annual income

$150,000 - $71,098 = $78,902

Taxes on $78,902 (30%)

$23,671

Your old tax bill

$45,000

Your new tax bill

$23,671

Estimated tax savings

$21,329

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