1214 S Haven St
South Haven, Michigan, 49090
5 bed • 3 bath • 12 guests • $839,900
Annual Revenue
$127,375
Profit (Cash Flow)
$40,484
Cash on Cash Return
19.7%
Annual Revenue
AirDNA projects $658/night at 53% occupancy ($127,375).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.65% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.65%
Cap Rate
11.56%
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
$39,862
Deductible property tax
$8,315
Your total deduction
$82,636
Your adjusted annual income
$150,000 - $82,636 = $67,363
Taxes on $67,363 (30%)
$20,209
Your old tax bill
$45,000
Your new tax bill
$20,209
Estimated tax savings
$24,790
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