4472 W Higgins Lake Dr Roscommon, Michigan, 48653
3 bed • 1 bath • 8 guests • $190,000
Annual Revenue
$54,841
Profit (Cash Flow)
$22,194
Cap Rate
16.5%
Annual Revenue
AirDNA projects $195/night at 77% occupancy ($54,841)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.47% 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
21.47%
Cap Rate
16.46%
Tax Calculator (USA)
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
$4,081
Deductible property tax
$2,090
Your total deduction
$12,069
Your adjusted annual income
$150,000 - $12,069 = $137,931
Taxes on $137,931 (30%)
$41,379
Your old tax bill
$45,000
Your new tax bill
$41,379
Estimated tax savings
$3,621
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