219 W Frank St
Kalamazoo, Michigan, 49007-3436
3 bed • 1 bath • 6 guests • $125,000
Annual Revenue
$46,480
Profit (Cash Flow)
$18,334
Cash on Cash Return
49.6%
Annual Revenue
AirDNA projects $202/night at 63% occupancy ($46,480).
Occupancy Rate
Avg Daily Rate
Return Metrics
49.55% 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
49.55%
Cap Rate
21.4%
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
$5,932
Deductible property tax
$1,237
Your total deduction
$4,062
Your adjusted annual income
$150,000 - $4,062 = $145,937
Taxes on $145,937 (30%)
$43,781
Your old tax bill
$45,000
Your new tax bill
$43,781
Estimated tax savings
$1,218
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