4400 Glenrose Terrace
Kalamazoo, Michigan, 49008
5 bed • 5 bath • 10 guests • $900,000
Annual Revenue
$150,509
Profit (Cash Flow)
$56,555
Cash on Cash Return
25.7%
Annual Revenue
AirDNA projects $808/night at 51% occupancy ($150,509).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.67% 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
25.67%
Cap Rate
13.02%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$75,109
Your adjusted annual income
$150,000 - $75,109 = $74,890
Taxes on $74,890 (30%)
$22,467
Your old tax bill
$45,000
Your new tax bill
$22,467
Estimated tax savings
$22,532
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