106 Prospect St
South Haven, Michigan, 49090-1412
5 bed • 3 bath • 12 guests • $850,000
Annual Revenue
$119,825
Profit (Cash Flow)
$24,424
Cash on Cash Return
9.7%
Annual Revenue
AirDNA projects $619/night at 53% occupancy ($119,825).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.74% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.74%
Cap Rate
10.65%
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
$44,146
Deductible property tax
$15,300
Your total deduction
$101,957
Your adjusted annual income
$150,000 - $101,957 = $48,042
Taxes on $48,042 (30%)
$14,412
Your old tax bill
$45,000
Your new tax bill
$14,412
Estimated tax savings
$30,587
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