4468 Queens Way
Gladwin, Michigan, 48624-8236
3 bed • 3 bath • 8 guests • $549,900
Annual Revenue
$46,722
Profit (Cash Flow)
-$10,123
Cash on Cash Return
-7.5%
Annual Revenue
AirDNA projects $246/night at 52% occupancy ($46,722).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.48% 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
-7.48%
Cap Rate
4.9%
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
$26,098
Deductible property tax
$5,444
Your total deduction
$90,990
Your adjusted annual income
$150,000 - $90,990 = $59,009
Taxes on $59,009 (30%)
$17,702
Your old tax bill
$45,000
Your new tax bill
$17,702
Estimated tax savings
$27,297
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