BNBCalc.com Investment Analysis Report of 9530 Hiawatha Drive, West Olive, MI, USA

3 bed • 2 bath • 10 guests • $325,000

BNB

Calc

Return Metrics

55.15% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

14%

Revenue Appreciation:

Cash on Cash Return

55.15%

Cap Rate

20.86%

Return on Investment

113.64%

Annual Revenue

$93,685

AirDNA projects $663/night at 49% occupancy ($118,656).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,155

Annual Expenses

$25,859

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,481

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$781

Management & Platform Fees

$234

Platform Fee (i.e. Airbnb)

$234

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

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$155,123

Profit on this property

$67,826

Your total deduction

$105,940

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,940)

$44,060

Your old tax bill

$45,000

Your new tax bill

$13,218

Estimated tax savings

$31,782

9530 Hiawatha Drive West Olive, Michigan, 49460-9756

3 bed • 2 bath • 10 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

$93,685

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

14%

Revenue Appreciation

Cash on Cash Return

55.15%

Cap Rate

20.86%

Return on Investment

113.64%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$212

Your adjusted annual income

$150,000 - $212 = $149,788

Taxes on $149,788 (30%)

$44,937

Your old tax bill

$45,000

Your new tax bill

$44,937

Estimated tax savings

$63

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