1010 Holland St
Saugatuck, Michigan, 49453-9742
4 bed • 4 bath • 10 guests • $1,995,000
Annual Revenue
$160,513
Profit (Cash Flow)
-$8,601
Cash on Cash Return
-1.8%
Annual Revenue
AirDNA projects $771/night at 57% occupancy ($160,513).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.83% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.83%
Cap Rate
6.31%
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
$94,684
Deductible property tax
$19,750
Your total deduction
$288,701
Your adjusted annual income
$150,000 - $288,701 = -$138,701
Taxes on -$138,701 (30%)
-$41,610
Your old tax bill
$45,000
Your new tax bill
-$41,610
Estimated tax savings
$86,610
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