1213 Loraine Ave
Lansing, Michigan, 48910-2596
3 bed • 1 bath • 6 guests • $147,500
Annual Revenue
$44,742
Profit (Cash Flow)
$12,993
Cash on Cash Return
102.5%
Annual Revenue
AirDNA projects $178/night at 70% occupancy ($45,509).
Occupancy Rate
Avg Daily Rate
Return Metrics
102.51% 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
102.51%
Cap Rate
17.6%
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
$6,377
Deductible property tax
$3,392
Your total deduction
$10,761
Your adjusted annual income
$150,000 - $10,761 = $139,238
Taxes on $139,238 (30%)
$41,771
Your old tax bill
$45,000
Your new tax bill
$41,771
Estimated tax savings
$3,228
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