549 Grixdale Ln
Waterford Township, Michigan, 48328-3431
5 bed • 2.5 bath • 12 guests • $700,000
Annual Revenue
$82,147
Profit (Cash Flow)
$10,579
Cash on Cash Return
6.1%
Annual Revenue
AirDNA projects $357/night at 63% occupancy ($82,147).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.09% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.09%
Cap Rate
8.25%
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
$33,222
Deductible property tax
$6,929
Your total deduction
$93,319
Your adjusted annual income
$150,000 - $93,319 = $56,680
Taxes on $56,680 (30%)
$17,004
Your old tax bill
$45,000
Your new tax bill
$17,004
Estimated tax savings
$27,995
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