4746 Clinton Dr
City of the Village of Clarkston, Michigan, 48346-3802
3 bed • 3 bath • 8 guests • $600,000
Annual Revenue
$66,784
Profit (Cash Flow)
$2,493
Cash on Cash Return
1.6%
Annual Revenue
AirDNA projects $265/night at 69% occupancy ($66,784).
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
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
$89,782
Your adjusted annual income
$150,000 - $89,782 = $60,217
Taxes on $60,217 (30%)
$18,065
Your old tax bill
$45,000
Your new tax bill
$18,065
Estimated tax savings
$26,934
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