101 W Liberty St
Ann Arbor, Michigan, 48104
3 bed • 2 bath • 6 guests • $595,000
Annual Revenue
$114,723
Profit (Cash Flow)
$46,001
Cash on Cash Return
31.6%
Annual Revenue
AirDNA projects $698/night at 45% occupancy ($114,723).
Occupancy Rate
Avg Daily Rate
Return Metrics
31.64% 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
31.64%
Cap Rate
14.47%
Tax Calculator
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
$28,239
Deductible property tax
$5,890
Your total deduction
$40,884
Your adjusted annual income
$150,000 - $40,884 = $109,115
Taxes on $109,115 (30%)
$32,734
Your old tax bill
$45,000
Your new tax bill
$32,734
Estimated tax savings
$12,265
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