1885 Shore Rd
East Jordan, Michigan, 49727
2 bed • 2 bath • 6 guests • $925,000
Annual Revenue
$36,707
Profit (Cash Flow)
-$53,720
Cash on Cash Return
-20.2%
Annual Revenue
AirDNA projects $201/night at 50% occupancy ($36,707).
Occupancy Rate
Avg Daily Rate
Return Metrics
-20.23% 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
-20.23%
Cap Rate
1.97%
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
$48,042
Deductible property tax
$16,650
Your total deduction
$186,538
Your adjusted annual income
$150,000 - $186,538 = -$36,538
Taxes on -$36,538 (30%)
-$10,961
Your old tax bill
$45,000
Your new tax bill
-$10,961
Estimated tax savings
$55,961
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