420 W 21st St
Holland, Michigan, 49423-4006
2 bed • 1 bath • 6 guests • $150,000
Annual Revenue
$52,127
Profit (Cash Flow)
$21,555
Cash on Cash Return
52.9%
Annual Revenue
AirDNA projects $223/night at 64% occupancy ($52,127).
Occupancy Rate
Avg Daily Rate
Return Metrics
52.89% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
52.89%
Cap Rate
21.11%
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
$7,119
Deductible property tax
$1,484
Your total deduction
$2,977
Your adjusted annual income
$150,000 - $2,977 = $147,022
Taxes on $147,022 (30%)
$44,106
Your old tax bill
$45,000
Your new tax bill
$44,106
Estimated tax savings
$893
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