11805 S Orchard Hill Dr
Empire, Michigan, 49630
4 bed • 3.5 bath • 12 guests • $1,000,000
Annual Revenue
$67,256
Profit (Cash Flow)
-$22,619
Cash on Cash Return
-9.4%
Annual Revenue
AirDNA projects $341/night at 54% occupancy ($67,256).
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.39% 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
-9.39%
Cap Rate
4.48%
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
$47,461
Deductible property tax
$9,899
Your total deduction
$166,452
Your adjusted annual income
$150,000 - $166,452 = -$16,452
Taxes on -$16,452 (30%)
-$4,935
Your old tax bill
$45,000
Your new tax bill
-$4,935
Estimated tax savings
$49,935
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