498 Warren Rd Coldwater, Michigan, 49036-7516
3 bed • 2 bath • 8 guests • $450,000
Annual Revenue
$35,589
Profit (Cash Flow)
-$13,065
Cap Rate
3.8%
Annual Revenue
AirDNA projects $168/night at 58% occupancy ($35,589)
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.66% 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
-11.66%
Cap Rate
3.84%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$76,296
Your adjusted annual income
$150,000 - $76,296 = $73,704
Taxes on $73,704 (30%)
$22,111
Your old tax bill
$45,000
Your new tax bill
$22,111
Estimated tax savings
$22,889
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