3454 Foothill Rd
Oscoda, Michigan, 48750-9636
4 bed • 4 bath • 10 guests • $509,000
Annual Revenue
$65,283
Profit (Cash Flow)
$8,784
Cash on Cash Return
6.9%
Annual Revenue
AirDNA projects $331/night at 54% occupancy ($65,283).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.85% 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
6.85%
Cap Rate
8.47%
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
$24,157
Deductible property tax
$5,039
Your total deduction
$67,924
Your adjusted annual income
$150,000 - $67,924 = $82,075
Taxes on $82,075 (30%)
$24,622
Your old tax bill
$45,000
Your new tax bill
$24,622
Estimated tax savings
$20,377
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