4382 Shock Rd
Beaverton, Michigan, 48612
5 bed • 3 bath • 14 guests • $559,000
Annual Revenue
$71,843
Profit (Cash Flow)
$11,119
Cash on Cash Return
7.9%
Annual Revenue
AirDNA projects $281/night at 70% occupancy ($71,843).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.86% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.86%
Cap Rate
8.73%
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
$26,530
Deductible property tax
$5,534
Your total deduction
$73,553
Your adjusted annual income
$150,000 - $73,553 = $76,446
Taxes on $76,446 (30%)
$22,933
Your old tax bill
$45,000
Your new tax bill
$22,933
Estimated tax savings
$22,066
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