3606 White Pine Way
Midland, Michigan, 48640
4 bed • 4.5 bath • 12 guests • $740,000
Annual Revenue
$55,224
Profit (Cash Flow)
-$15,542
Cash on Cash Return
-8.6%
Annual Revenue
AirDNA projects $280/night at 54% occupancy ($55,224).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.57% 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
-8.57%
Cap Rate
4.64%
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
$35,121
Deductible property tax
$7,325
Your total deduction
$123,954
Your adjusted annual income
$150,000 - $123,954 = $26,045
Taxes on $26,045 (30%)
$7,813
Your old tax bill
$45,000
Your new tax bill
$7,813
Estimated tax savings
$37,186
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