59196 Lakeshore Dr
Colon, Michigan, 49040-9226
2 bed • 2 bath • 6 guests • $150,000
Annual Revenue
$39,303
Profit (Cash Flow)
$10,398
Cash on Cash Return
25.4%
Annual Revenue
AirDNA projects $211/night at 51% occupancy ($39,303).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.36% 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
25.36%
Cap Rate
13.67%
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
$7,119
Deductible property tax
$1,484
Your total deduction
$14,294
Your adjusted annual income
$150,000 - $14,294 = $135,705
Taxes on $135,705 (30%)
$40,711
Your old tax bill
$45,000
Your new tax bill
$40,711
Estimated tax savings
$4,288
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