11270 Riverside Dr
White Pigeon, Michigan, 49099-9128
2 bed • 1 bath • 6 guests • $110,000
Annual Revenue
$37,474
Profit (Cash Flow)
$11,506
Cash on Cash Return
36.5%
Annual Revenue
AirDNA projects $180/night at 57% occupancy ($37,474).
Occupancy Rate
Avg Daily Rate
Return Metrics
36.47% 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
36.47%
Cap Rate
17.2%
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
$5,220
Deductible property tax
$1,089
Your total deduction
$7,553
Your adjusted annual income
$150,000 - $7,553 = $142,446
Taxes on $142,446 (30%)
$42,733
Your old tax bill
$45,000
Your new tax bill
$42,733
Estimated tax savings
$2,266
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