10919 M-26
Michigan, 49950-9531
2 bed • 1.5 bath • 4 guests • $425,000
Annual Revenue
$107,790
Profit (Cash Flow)
$51,430
Cash on Cash Return
49.4%
Annual Revenue
AirDNA projects $434/night at 68% occupancy ($107,790).
Occupancy Rate
Avg Daily Rate
Return Metrics
49.39% 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
49.39%
Cap Rate
18.84%
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
$20,170
Deductible property tax
$4,207
Your total deduction
$10,820
Your adjusted annual income
$150,000 - $10,820 = $139,179
Taxes on $139,179 (30%)
$41,753
Your old tax bill
$45,000
Your new tax bill
$41,753
Estimated tax savings
$3,246
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