29320 Betsy Smith Trail
Beaver Island, Michigan, 49782
4 bed • 2 bath • 8 guests • $500,000
Annual Revenue
$62,529
Profit (Cash Flow)
$6,760
Cash on Cash Return
5.4%
Annual Revenue
AirDNA projects $214/night at 80% occupancy ($62,529).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.38% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.38%
Cap Rate
8.09%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$68,401
Your adjusted annual income
$150,000 - $68,401 = $81,598
Taxes on $81,598 (30%)
$24,479
Your old tax bill
$45,000
Your new tax bill
$24,479
Estimated tax savings
$20,520
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