252 Pearl St NW Grand Rapids, Michigan, 49503
2 bed • 2 bath • 6 guests • $499,000
Annual Revenue
$48,501
Profit (Cash Flow)
-$5,144
Cap Rate
5.7%
Annual Revenue
AirDNA projects $271/night at 49% occupancy ($48,501)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.24% 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
-4.24%
Cap Rate
5.71%
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
$23,683
Deductible property tax
$4,940
Your total deduction
$74,691
Your adjusted annual income
$150,000 - $74,691 = $75,309
Taxes on $75,309 (30%)
$22,593
Your old tax bill
$45,000
Your new tax bill
$22,593
Estimated tax savings
$22,407
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