1105 Taquaka Rd
Frankfort, Michigan, 49635-9220
4 bed • 3 bath • 12 guests • $750,000
Annual Revenue
$67,880
Profit (Cash Flow)
-$5,215
Cash on Cash Return
-2.8%
Annual Revenue
AirDNA projects $413/night at 45% occupancy ($67,880).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.84% 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
-2.84%
Cap Rate
6.05%
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
$35,595
Deductible property tax
$7,424
Your total deduction
$114,747
Your adjusted annual income
$150,000 - $114,747 = $35,252
Taxes on $35,252 (30%)
$10,575
Your old tax bill
$45,000
Your new tax bill
$10,575
Estimated tax savings
$34,424
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