2737 Russell Dr
Wayland, Michigan, 49348
3 bed • 2 bath • 10 guests • $262,000
Annual Revenue
$48,394
Profit (Cash Flow)
$12,643
Cash on Cash Return
18.4%
Annual Revenue
AirDNA projects $195/night at 53% occupancy ($37,747).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.38% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.38%
Cap Rate
10.84%
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
$9,878
Deductible property tax
$2,620
Your total deduction
$28,019
Your adjusted annual income
$150,000 - $28,019 = $121,980
Taxes on $121,980 (30%)
$36,594
Your old tax bill
$45,000
Your new tax bill
$36,594
Estimated tax savings
$8,405
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