49 Monroe Center St NW Grand Rapids, Michigan, 49503
2 bed • 2 bath • 4 guests • $385,000
Annual Revenue
$45,407
Profit (Cash Flow)
-$144
Cap Rate
6.7%
Annual Revenue
AirDNA projects $259/night at 48% occupancy ($45,407)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.15% 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
-0.15%
Cap Rate
6.7%
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
$18,272
Deductible property tax
$3,811
Your total deduction
$54,089
Your adjusted annual income
$150,000 - $54,089 = $95,911
Taxes on $95,911 (30%)
$28,773
Your old tax bill
$45,000
Your new tax bill
$28,773
Estimated tax savings
$16,227
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