5810 Cobb Creek Rd
Rochester, Michigan, 48306-2421
4 bed • 3 bath • 8 guests • $410,000
Annual Revenue
$50,524
Profit (Cash Flow)
$2,628
Cash on Cash Return
2.5%
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
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
$4,058
Your total deduction
$60,377
Your adjusted annual income
$150,000 - $60,377 = $89,622
Taxes on $89,622 (30%)
$26,886
Your old tax bill
$45,000
Your new tax bill
$26,886
Estimated tax savings
$18,113
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