5810 Cobb Creek Rd Rochester, Michigan, 48306-2421
4 bed • 3 bath • 8 guests • $410,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$50,524
Profit (Cash Flow)
$2,628
Cap Rate
7.4%
Annual Revenue
AirDNA projects $261/night at 53% occupancy ($50,524)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.5% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.5%
Cap Rate
7.38%
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
$19,459
Deductible property tax
$4,059
Your total deduction
$55,561
Your adjusted annual income
$150,000 - $55,561 = $94,439
Taxes on $94,439 (30%)
$28,332
Your old tax bill
$45,000
Your new tax bill
$28,332
Estimated tax savings
$16,668
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