12169 Dalhart Dr Fenton, Michigan, 48430-8858
3 bed • 2 bath • 8 guests • $325,000
Annual Revenue
$69,104
Profit (Cash Flow)
$24,169
Cap Rate
14.3%
Annual Revenue
AirDNA projects $440/night at 43% occupancy ($69,104)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.03% 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
29.03%
Cap Rate
14.28%
Tax Calculator (USA)
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
$15,425
Deductible property tax
$3,575
Your total deduction
$21,955
Your adjusted annual income
$150,000 - $21,955 = $128,045
Taxes on $128,045 (30%)
$38,414
Your old tax bill
$45,000
Your new tax bill
$38,414
Estimated tax savings
$6,586
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