2843 Timber Trail Northeast
Kalkaska, Michigan, 49646-7920
3 bed • 2 bath • 12 guests • $625,000
Annual Revenue
$34,186
Profit (Cash Flow)
-$26,093
Cash on Cash Return
-17.1%
Annual Revenue
AirDNA projects $180/night at 52% occupancy ($34,186).
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.13% 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
-17.13%
Cap Rate
2.57%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$117,080
Your adjusted annual income
$150,000 - $117,080 = $32,919
Taxes on $32,919 (30%)
$9,875
Your old tax bill
$45,000
Your new tax bill
$9,875
Estimated tax savings
$35,124
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