BNBCalc.com Investment Analysis Report of 921 Lu Ann Drive, Stanton, MI, USA

3 bed • 1 bath • 10 guests • $350,000

BNB

Calc

Return Metrics

2.92% 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

2.92%

Cap Rate

6.94%

Return on Investment

19.32%

Annual Revenue

$43,683

AirDNA projects $184/night at 75% occupancy ($50,403).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,613

Annual Expenses

$19,359

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,064

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$364

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$14,091

Deductible property tax

$3,500

Est. Depreciation Value

$166,477

Profit on this property

$24,324

Your total deduction

$159,744

So, your new taxable income is your previous income minus your total deduction ($150,000 - $159,744)

-$9,744

Your old tax bill

$45,000

Your new tax bill

-$2,923

Estimated tax savings

$47,923

property-location

921 Lu Ann Dr Stanton, Michigan, 48888

3 bed • 1 bath • 10 guests

Purchase Price

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

$43,683

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

2.92%

Cap Rate

6.94%

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

$14,091

Deductible property tax

$3,500

Your total deduction

$46,288

Your adjusted annual income

$150,000 - $46,288 = $103,712

Taxes on $103,712 (30%)

$31,114

Your old tax bill

$45,000

Your new tax bill

$31,114

Estimated tax savings

$13,886

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