19310 Blue Star Memorial Hwy South Haven, Michigan, 49090
4 bed • 3 bath • 16 guests • $400,000
Annual Revenue
$115,676
Profit (Cash Flow)
$59,982
Cap Rate
21.7%
Annual Revenue
AirDNA projects $459/night at 69% occupancy ($115,676)
Occupancy Rate
Avg Daily Rate
Return Metrics
58.37% 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
58.37%
Cap Rate
21.73%
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
$18,984
Deductible property tax
$3,960
Your total deduction
-$3,164
Your adjusted annual income
$150,000 - -$3,164 = $153,164
Taxes on $153,164 (30%)
$45,949
Your old tax bill
$45,000
Your new tax bill
$45,949
Estimated tax savings
-$949
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