2741 Russell Dr
Wayland, Michigan, 49348
2 bed • 1 bath • 7 guests • $200,000
Annual Revenue
$27,393
Profit (Cash Flow)
-$1,775
Cash on Cash Return
-3.4%
Annual Revenue
AirDNA projects $125/night at 63% occupancy ($28,762).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.39% 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
-3.39%
Cap Rate
5.07%
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
$7,540
Deductible property tax
$1,879
Your total deduction
$32,661
Your adjusted annual income
$150,000 - $32,661 = $117,338
Taxes on $117,338 (30%)
$35,201
Your old tax bill
$45,000
Your new tax bill
$35,201
Estimated tax savings
$9,798
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