1967 S Shore Dr Holland, Michigan, 49423-4340
6 bed • 6 bath • 14 guests • $4,250,000
Annual Revenue
$219,146
Profit (Cash Flow)
-$109,703
Cap Rate
4.2%
Annual Revenue
AirDNA projects $1,000/night at 60% occupancy ($219,146)
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.04% 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
-11.04%
Cap Rate
4.16%
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
$201,709
Deductible property tax
$42,075
Your total deduction
$694,380
Your adjusted annual income
$150,000 - $694,380 = -$544,380
Taxes on -$544,380 (30%)
-$163,314
Your old tax bill
$45,000
Your new tax bill
-$163,314
Estimated tax savings
$208,314
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