2463 Lakeshore Dr
Michigan, 49047
1 bed • 1 bath • 4 guests • $120,000
Annual Revenue
$30,004
Profit (Cash Flow)
$4,336
Cash on Cash Return
13.6%
Annual Revenue
AirDNA projects $192/night at 53% occupancy ($37,167).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.61% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.61%
Cap Rate
10.35%
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
$5,695
Deductible property tax
$1,188
Your total deduction
$14,814
Your adjusted annual income
$150,000 - $14,814 = $135,185
Taxes on $135,185 (30%)
$40,555
Your old tax bill
$45,000
Your new tax bill
$40,555
Estimated tax savings
$4,444
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