443 Burton St SW
Grand Rapids, Michigan, 49507
2 bed • 2 bath • 3 guests • $300,000
Annual Revenue
$93,246
Profit (Cash Flow)
$46,648
Cash on Cash Return
61.8%
Annual Revenue
AirDNA projects $95/night at 61% occupancy ($21,165).
Occupancy Rate
Avg Daily Rate
Return Metrics
61.78% 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
61.78%
Cap Rate
22.4%
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
$14,238
Deductible property tax
$3,300
Your total deduction
-$1,417
Your adjusted annual income
$150,000 - -$1,417 = $151,417
Taxes on $151,417 (30%)
$45,425
Your old tax bill
$45,000
Your new tax bill
$45,425
Estimated tax savings
-$425
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