13066 Three Oaks Rd Sawyer, Michigan, 49125-9368
3 bed • 2 bath • 8 guests • $320,975
Annual Revenue
$71,584
Profit (Cash Flow)
$45,070
Cap Rate
15.1%
Annual Revenue
AirDNA projects $417/night at 47% occupancy ($71,584)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.29% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.29%
Cap Rate
15.14%
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
$0
Deductible property tax
$3,531
Your total deduction
$3,736
Your adjusted annual income
$150,000 - $3,736 = $146,264
Taxes on $146,264 (30%)
$43,879
Your old tax bill
$45,000
Your new tax bill
$43,879
Estimated tax savings
$1,121
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