18395 Center Rd Traverse City, Michigan, 49686-9769
3 bed • 2 bath • 5 guests • $875,000
Annual Revenue
$96,987
Profit (Cash Flow)
$2,239
Cap Rate
8.1%
Annual Revenue
AirDNA projects $374/night at 71% occupancy ($96,987)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.85% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.85%
Cap Rate
8.07%
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
$49,315
Deductible property tax
$8,663
Your total deduction
$117,504
Your adjusted annual income
$150,000 - $117,504 = $32,496
Taxes on $32,496 (30%)
$9,749
Your old tax bill
$45,000
Your new tax bill
$9,749
Estimated tax savings
$35,251
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