1422 N Lakeshore Rd
Port Sanilac, Michigan, 48469-9797
3 bed • 5 bath • 10 guests • $579,000
Annual Revenue
$0
Profit (Cash Flow)
-$52,728
Cash on Cash Return
-37.0%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-37.02% 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
-37.02%
Cap Rate
-2.36%
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
$27,479
Deductible property tax
$5,732
Your total deduction
$137,904
Your adjusted annual income
$150,000 - $137,904 = $12,095
Taxes on $12,095 (30%)
$3,628
Your old tax bill
$45,000
Your new tax bill
$3,628
Estimated tax savings
$41,371
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