5361 Graham Rd
Petoskey, Michigan, 49770-9335
3 bed • 2.5 bath • 8 guests • $990,000
Annual Revenue
$74,991
Profit (Cash Flow)
-$15,217
Cash on Cash Return
-6.4%
Annual Revenue
AirDNA projects $348/night at 59% occupancy ($74,991).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.43% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.43%
Cap Rate
5.2%
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
$46,986
Deductible property tax
$9,800
Your total deduction
$156,238
Your adjusted annual income
$150,000 - $156,238 = -$6,238
Taxes on -$6,238 (30%)
-$1,871
Your old tax bill
$45,000
Your new tax bill
-$1,871
Estimated tax savings
$46,871
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