5060 E Haven Ct
Gladwin, Michigan, 48624
6 bed • 3 bath • 14 guests • $649,000
Annual Revenue
$131,900
Profit (Cash Flow)
$55,725
Cash on Cash Return
28.4%
Annual Revenue
AirDNA projects $539/night at 67% occupancy ($131,900).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.36% 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
28.36%
Cap Rate
15.57%
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
$33,756
Deductible property tax
$6,490
Your total deduction
$43,992
Your adjusted annual income
$150,000 - $43,992 = $106,007
Taxes on $106,007 (30%)
$31,802
Your old tax bill
$45,000
Your new tax bill
$31,802
Estimated tax savings
$13,197
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