393 Poplar Ln
Traverse City, Michigan, 49696
4 bed • 3.5 bath • 12 guests • $465,000
Annual Revenue
$101,435
Profit (Cash Flow)
$49,296
Cash on Cash Return
41.8%
Annual Revenue
AirDNA projects $524/night at 53% occupancy ($101,435).
Occupancy Rate
Avg Daily Rate
Return Metrics
41.83% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3.1%
Revenue Appreciation
0%
Cash on Cash Return
41.83%
Cap Rate
15.98%
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
$11,905
Deductible property tax
$5,580
Your total deduction
$18,454
Your adjusted annual income
$150,000 - $18,454 = $131,545
Taxes on $131,545 (30%)
$39,463
Your old tax bill
$45,000
Your new tax bill
$39,463
Estimated tax savings
$5,536
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