5084 Arrowhead Ct Williamsburg, Michigan, 49690-9589
4 bed • 2.5 bath • 12 guests • $499,900
Annual Revenue
$57,639
Profit (Cash Flow)
$2,746
Cap Rate
7.3%
Annual Revenue
AirDNA projects $367/night at 43% occupancy ($57,639)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.18% 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
2.18%
Cap Rate
7.29%
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
$23,726
Deductible property tax
$4,949
Your total deduction
$67,716
Your adjusted annual income
$150,000 - $67,716 = $82,284
Taxes on $82,284 (30%)
$24,685
Your old tax bill
$45,000
Your new tax bill
$24,685
Estimated tax savings
$20,315
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