1167 North Shore Drive
Gaylord, Michigan, 49735-7814
3 bed • 2 bath • 10 guests • $339,000
Annual Revenue
$51,422
Profit (Cash Flow)
$8,197
Cash on Cash Return
9.5%
Annual Revenue
AirDNA projects $247/night at 57% occupancy ($51,422).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.48% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.48%
Cap Rate
9.16%
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
$16,089
Deductible property tax
$3,356
Your total deduction
$43,648
Your adjusted annual income
$150,000 - $43,648 = $106,351
Taxes on $106,351 (30%)
$31,905
Your old tax bill
$45,000
Your new tax bill
$31,905
Estimated tax savings
$13,094
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