5813 Hunters Ridge
Fennville, Michigan, 49408-8450
3 bed • 3 bath • 9 guests • $479,000
Annual Revenue
$142,949
Profit (Cash Flow)
$78,381
Cash on Cash Return
65.9%
Annual Revenue
AirDNA projects $593/night at 66% occupancy ($142,949).
Occupancy Rate
Avg Daily Rate
Return Metrics
65.91% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
65.91%
Cap Rate
23.1%
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
$22,733
Deductible property tax
$4,742
Your total deduction
-$7,214
Your adjusted annual income
$150,000 - -$7,214 = $157,214
Taxes on $157,214 (30%)
$47,164
Your old tax bill
$45,000
Your new tax bill
$47,164
Estimated tax savings
-$2,164
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