1049 Shady Shore Dr
Bay City, Michigan, 48706
3 bed • 2 bath • 10 guests • $550,000
Annual Revenue
$52,412
Profit (Cash Flow)
-$5,173
Cash on Cash Return
-3.8%
Annual Revenue
AirDNA projects $287/night at 50% occupancy ($52,412).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.83% 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
-3.83%
Cap Rate
5.8%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$85,899
Your adjusted annual income
$150,000 - $85,899 = $64,100
Taxes on $64,100 (30%)
$19,230
Your old tax bill
$45,000
Your new tax bill
$19,230
Estimated tax savings
$25,769
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