10288 51st St
Grand Junction, Michigan, 49056
5 bed • 2 bath • 12 guests • $375,000
Annual Revenue
$105,865
Profit (Cash Flow)
$53,127
Cash on Cash Return
53.8%
Annual Revenue
AirDNA projects $527/night at 55% occupancy ($105,865).
Occupancy Rate
Avg Daily Rate
Return Metrics
53.79% 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
53.79%
Cap Rate
20.91%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$6,198
Your adjusted annual income
$150,000 - $6,198 = $143,801
Taxes on $143,801 (30%)
$43,140
Your old tax bill
$45,000
Your new tax bill
$43,140
Estimated tax savings
$1,859
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