1735 Shoreview Ct
Ludington, Michigan, 49431-9104
4 bed • 3 bath • 10 guests • $850,000
Annual Revenue
$69,695
Profit (Cash Flow)
-$10,380
Cash on Cash Return
-5.0%
Annual Revenue
AirDNA projects $329/night at 58% occupancy ($69,695).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.03% 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
-5.03%
Cap Rate
5.52%
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
$40,341
Deductible property tax
$8,415
Your total deduction
$133,600
Your adjusted annual income
$150,000 - $133,600 = $16,399
Taxes on $16,399 (30%)
$4,919
Your old tax bill
$45,000
Your new tax bill
$4,919
Estimated tax savings
$40,080
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