4746 Clinton Dr City of the Village of Clarkston, Michigan, 48346-3802
3 bed • 3 bath • 8 guests • $600,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$66,785
Profit (Cash Flow)
$2,494
Cap Rate
6.3%
Annual Revenue
AirDNA projects $265/night at 69% occupancy ($66,785)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.59% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.59%
Cap Rate
6.27%
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
$21,281
Deductible property tax
$6,000
Your total deduction
$81,382
Your adjusted annual income
$150,000 - $81,382 = $68,618
Taxes on $68,618 (30%)
$20,585
Your old tax bill
$45,000
Your new tax bill
$20,585
Estimated tax savings
$24,415
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