522 Tomahawk Trail Highland Charter Township, Michigan, 48357
4 bed • 2 bath • 14 guests • $525
Annual Revenue
$61,251
Profit (Cash Flow)
$39,585
Cap Rate
7544.5%
Annual Revenue
AirDNA projects $258/night at 65% occupancy ($61,251)
Occupancy Rate
Avg Daily Rate
Return Metrics
372.71% 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
372.71%
Cap Rate
7,544.52%
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
$25
Deductible property tax
$5
Your total deduction
-$37,485
Your adjusted annual income
$150,000 - -$37,485 = $187,485
Taxes on $187,485 (30%)
$56,246
Your old tax bill
$45,000
Your new tax bill
$56,246
Estimated tax savings
-$11,246
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