52463 Lakeshore Dr
Dowagiac, Michigan, 49047
1 bed • 1 bath • 4 guests • $55,000
Annual Revenue
$32,269
Profit (Cash Flow)
$10,686
Cash on Cash Return
63.2%
Annual Revenue
AirDNA projects $140/night at 57% occupancy ($29,146).
Occupancy Rate
Avg Daily Rate
Return Metrics
63.23% 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
63.23%
Cap Rate
26.17%
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
$2,610
Deductible property tax
$544
Your total deduction
-$436
Your adjusted annual income
$150,000 - -$436 = $150,436
Taxes on $150,436 (30%)
$45,130
Your old tax bill
$45,000
Your new tax bill
$45,130
Estimated tax savings
-$130
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