17304 Northwood Hwy
Arcadia, Michigan, 49613-9786
8 bed • 6 bath • 20 guests • $549,000
Annual Revenue
$151,967
Profit (Cash Flow)
$81,499
Cash on Cash Return
55.9%
Annual Revenue
AirDNA projects $621/night at 67% occupancy ($151,967).
Occupancy Rate
Avg Daily Rate
Return Metrics
55.9% 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
55.9%
Cap Rate
21.59%
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
$26,056
Deductible property tax
$5,435
Your total deduction
$6,123
Your adjusted annual income
$150,000 - $6,123 = $143,876
Taxes on $143,876 (30%)
$43,163
Your old tax bill
$45,000
Your new tax bill
$43,163
Estimated tax savings
$1,836
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