BNBCalc.com Investment Analysis Report of 944 S 9th Ave, Alpena, MI 49707, USA

4 bed • 3 bath • 8 guests • $130,000

BNB

Calc

Return Metrics

43.13% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

43.13%

Cap Rate

20.22%

Return on Investment

55.87%

Annual Revenue

$45,948

AirDNA projects $185/night at 68% occupancy ($45,947).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,638

Annual Expenses

$19,653

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,083

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$383

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$6,170

Deductible property tax

$1,287

Est. Depreciation Value

$66,753

Profit on this property

$26,294

Your total deduction

$47,916

So, your new taxable income is your previous income minus your total deduction ($150,000 - $47,916)

$102,084

Your old tax bill

$45,000

Your new tax bill

$30,625

Estimated tax savings

$14,375

property-location

944 S 9th Ave Alpena, Michigan, 49707-2939

4 bed • 3 bath • 8 guests

Purchase Price

Est. $624/mo

Agent

Inquire about this property

Contact Agent

$45,948

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

43.13%

Cap Rate

20.22%

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

$6,170

Deductible property tax

$1,287

Your total deduction

$2,332

Your adjusted annual income

$150,000 - $2,332 = $147,668

Taxes on $147,668 (30%)

$44,300

Your old tax bill

$45,000

Your new tax bill

$44,300

Estimated tax savings

$700

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