5015 Anderfind Dr Ludington, Michigan, 49431-9794
6 bed • 4 bath • 16 guests • $700,000
Annual Revenue
$134,348
Profit (Cash Flow)
$55,994
Cap Rate
14.7%
Annual Revenue
AirDNA projects $549/night at 67% occupancy ($134,348)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.81% 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
31.81%
Cap Rate
14.74%
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
$33,223
Deductible property tax
$6,930
Your total deduction
$42,705
Your adjusted annual income
$150,000 - $42,705 = $107,295
Taxes on $107,295 (30%)
$32,188
Your old tax bill
$45,000
Your new tax bill
$32,188
Estimated tax savings
$12,812
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