4273 S Vandervoight Dr
Traverse City, Michigan, 49696
3 bed • 2 bath • 8 guests • $415,000
Annual Revenue
$67,296
Profit (Cash Flow)
$16,043
Cash on Cash Return
15.4%
Annual Revenue
AirDNA projects $335/night at 63% occupancy ($77,084).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.43% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.43%
Cap Rate
10.6%
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
$19,696
Deductible property tax
$4,108
Your total deduction
$46,207
Your adjusted annual income
$150,000 - $46,207 = $103,792
Taxes on $103,792 (30%)
$31,137
Your old tax bill
$45,000
Your new tax bill
$31,137
Estimated tax savings
$13,862
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