4282 W 1 Mile Rd
White Cloud, Michigan, 49349-9720
3 bed • 2 bath • 8 guests • $429,000
Annual Revenue
$26,713
Profit (Cash Flow)
-$23,810
Cash on Cash Return
-18.5%
Annual Revenue
AirDNA projects $159/night at 46% occupancy ($26,713).
Occupancy Rate
Avg Daily Rate
Return Metrics
-18.51% 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
-18.51%
Cap Rate
2.22%
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
$22,281
Deductible property tax
$7,722
Your total deduction
$88,929
Your adjusted annual income
$150,000 - $88,929 = $61,070
Taxes on $61,070 (30%)
$18,321
Your old tax bill
$45,000
Your new tax bill
$18,321
Estimated tax savings
$26,678
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