5340 Notre Dame Ave Stevensville, Michigan, 49127
3 bed • 1.5 bath • 6 guests • $330,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$60,824
Profit (Cash Flow)
$13,569
Cap Rate
11.9%
Annual Revenue
AirDNA projects $273/night at 61% occupancy ($60,824)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.46% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.46%
Cap Rate
11.88%
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
$17,139
Deductible property tax
$5,940
Your total deduction
$33,949
Your adjusted annual income
$150,000 - $33,949 = $116,051
Taxes on $116,051 (30%)
$34,815
Your old tax bill
$45,000
Your new tax bill
$34,815
Estimated tax savings
$10,185
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