BNBCalc.com Investment Analysis Report of 9012 Warren Woods Rd, Lakeside, MI 49116, USA

3 bed • 2 bath • 6 guests • $605,000

BNB

Calc

Return Metrics

15.98% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

15.98%

Cap Rate

9.96%

Return on Investment

36.76%

Annual Revenue

$78,071

AirDNA projects $347/night at 61% occupancy ($77,311).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,480

Annual Expenses

$17,766

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$845

Property Insurance

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$20

Pest Control

$50

Permits

Other

Cleaning Cost

$325

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

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

$37,573

Deductible property tax

Est. Depreciation Value

$284,081

Profit on this property

$60,305

Your total deduction

$261,349

So, your new taxable income is your previous income minus your total deduction ($150,000 - $261,349)

-$111,349

Your old tax bill

$45,000

Your new tax bill

-$33,405

Estimated tax savings

$78,405

9012 Warren Woods Rd Lakeside, Michigan, 49116-9702

3 bed • 2 bath • 6 guests • $605,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$78,071

Profit (Cash Flow)

$17,705

Cap Rate

10.0%

Annual Revenue

$78,071

AirDNA projects $347/night at 61% occupancy ($77,311)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.98% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.98%

Cap Rate

9.96%

Return on Investment

36.76%

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

$37,573

Deductible property tax

Your total deduction

$67,813

Your adjusted annual income

$150,000 - $67,813 = $82,187

Taxes on $82,187 (30%)

$24,656

Your old tax bill

$45,000

Your new tax bill

$24,656

Estimated tax savings

$20,344

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