460 W Calumet Ave Twin Lake, Michigan, 49457
3 bed • 1 bath • 8 guests • $159,000
Annual Revenue
$63,509
Profit (Cash Flow)
$30,857
Cap Rate
26.1%
Annual Revenue
AirDNA projects $276/night at 63% occupancy ($63,509)
Occupancy Rate
Avg Daily Rate
Return Metrics
68.84% 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
68.84%
Cap Rate
26.14%
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
$7,546
Deductible property tax
$1,574
Your total deduction
-$7,501
Your adjusted annual income
$150,000 - -$7,501 = $157,501
Taxes on $157,501 (30%)
$47,250
Your old tax bill
$45,000
Your new tax bill
$47,250
Estimated tax savings
-$2,250
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