2928 S Lakeview Dr Hesperia, Michigan, 49421
2 bed • 1 bath • 8 guests • $192,000
Annual Revenue
$24,654
Profit (Cash Flow)
$642
Cap Rate
7.4%
Annual Revenue
AirDNA projects $105/night at 53% occupancy ($20,326)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.83% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.83%
Cap Rate
7.43%
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
$9,682
Deductible property tax
$1,901
Your total deduction
$26,726
Your adjusted annual income
$150,000 - $26,726 = $123,274
Taxes on $123,274 (30%)
$36,982
Your old tax bill
$45,000
Your new tax bill
$36,982
Estimated tax savings
$8,018
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