1087 Bundy Dr
Lake Isabella, Michigan, 48893-8804
3 bed • 2.5 bath • 8 guests • $800,000
Annual Revenue
$24,507
Profit (Cash Flow)
-$46,322
Cash on Cash Return
-24.0%
Annual Revenue
AirDNA projects $122/night at 55% occupancy ($24,507).
Occupancy Rate
Avg Daily Rate
Return Metrics
-24.04% 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
-24.04%
Cap Rate
0.95%
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
$37,968
Deductible property tax
$7,919
Your total deduction
$161,338
Your adjusted annual income
$150,000 - $161,338 = -$11,338
Taxes on -$11,338 (30%)
-$3,401
Your old tax bill
$45,000
Your new tax bill
-$3,401
Estimated tax savings
$48,401
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