5709 Pueblo Trail Gaylord, Michigan, 49735
2 bed • 1.5 bath • 8 guests • $200,000
Annual Revenue
$78,893
Profit (Cash Flow)
$39,267
Cap Rate
29.0%
Annual Revenue
AirDNA projects $267/night at 70% occupancy ($68,264)
Occupancy Rate
Avg Daily Rate
Return Metrics
32.08% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
6.7%
Revenue Appreciation
0%
Cash on Cash Return
32.08%
Cap Rate
28.99%
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
$14,170
Deductible property tax
$3,600
Your total deduction
$1,908
Your adjusted annual income
$150,000 - $1,908 = $148,092
Taxes on $148,092 (30%)
$44,428
Your old tax bill
$45,000
Your new tax bill
$44,428
Estimated tax savings
$572
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