1895 Indianwood Trail
West Branch, Michigan, 48661-9731
2 bed • 1.5 bath • 6 guests • $335,000
Annual Revenue
$48,781
Profit (Cash Flow)
$6,164
Cash on Cash Return
7.4%
Annual Revenue
AirDNA projects $212/night at 63% occupancy ($48,781).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.38% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.38%
Cap Rate
8.58%
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
$15,899
Deductible property tax
$3,316
Your total deduction
$43,768
Your adjusted annual income
$150,000 - $43,768 = $106,231
Taxes on $106,231 (30%)
$31,869
Your old tax bill
$45,000
Your new tax bill
$31,869
Estimated tax savings
$13,130
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