BNBCalc.com Investment Analysis Report of 9470 Pontiac Lake Rd, White Lake, MI 48386, USA

8 bed • 6 bath • 20 guests • $1,000,000

BNB

Calc

Return Metrics

-18.25% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-18.25%

Cap Rate

2.19%

Return on Investment

-2.29%

Annual Revenue

$40,907

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,583

Annual Expenses

$18,998

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,041

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$341

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$473,044

Profit on this property

$21,909

Your total deduction

$508,496

So, your new taxable income is your previous income minus your total deduction ($150,000 - $508,496)

-$358,496

Your old tax bill

$45,000

Your new tax bill

-$107,549

Estimated tax savings

$152,549

9470 Pontiac Lake Rd White Lake charter Township, Michigan, 48386

8 bed • 6 bath • 20 guests • $1,000,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$40,907

Profit (Cash Flow)

-$45,543

Cap Rate

2.2%

Annual Revenue

$40,907

Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

-18.25% 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

-18.25%

Cap Rate

2.19%

Return on Investment

-2.29%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$186,160

Your adjusted annual income

$150,000 - $186,160 = -$36,160

Taxes on -$36,160 (30%)

-$10,848

Your old tax bill

$45,000

Your new tax bill

-$10,848

Estimated tax savings

$55,848

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