3490 130th Ave
Hopkins, Michigan, 49328
3 bed • 3 bath • 9 guests • $645,000
Annual Revenue
$85,828
Profit (Cash Flow)
$17,490
Cash on Cash Return
11.1%
Annual Revenue
AirDNA projects $373/night at 63% occupancy ($85,828).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.13% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.13%
Cap Rate
9.45%
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
$30,612
Deductible property tax
$6,385
Your total deduction
$76,398
Your adjusted annual income
$150,000 - $76,398 = $73,601
Taxes on $73,601 (30%)
$22,080
Your old tax bill
$45,000
Your new tax bill
$22,080
Estimated tax savings
$22,919
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