110 Shorewood Ct Orion Township, Michigan, 48362-2360
3 bed • 2 bath • 8 guests • $465,000
Annual Revenue
$64,363
Profit (Cash Flow)
-$680
Cap Rate
9.0%
Annual Revenue
AirDNA projects $267/night at 71% occupancy ($69,239)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.98% 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
-0.98%
Cap Rate
9.04%
Tax Calculator (USA)
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
$31,249
Deductible property tax
$7,548
Your total deduction
$66,691
Your adjusted annual income
$150,000 - $66,691 = $83,309
Taxes on $83,309 (30%)
$24,993
Your old tax bill
$45,000
Your new tax bill
$24,993
Estimated tax savings
$20,007
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