5340 Notre Dame Ave
Stevensville, Michigan, 49127
3 bed • 1.5 bath • 6 guests • $330,000
Annual Revenue
$60,824
Profit (Cash Flow)
$13,568
Cash on Cash Return
13.5%
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
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
$37,700
Your adjusted annual income
$150,000 - $37,700 = $112,299
Taxes on $112,299 (30%)
$33,689
Your old tax bill
$45,000
Your new tax bill
$33,689
Estimated tax savings
$11,310
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