600 N Eagle Hwy
Lake Leelanau, Michigan, 49653-9653
3 bed • 2.5 bath • 8 guests • $490,000
Annual Revenue
$88,155
Profit (Cash Flow)
$29,967
Cash on Cash Return
24.7%
Annual Revenue
AirDNA projects $431/night at 56% occupancy ($88,155).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.69% 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
24.69%
Cap Rate
12.86%
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
$23,255
Deductible property tax
$4,851
Your total deduction
$42,624
Your adjusted annual income
$150,000 - $42,624 = $107,375
Taxes on $107,375 (30%)
$32,212
Your old tax bill
$45,000
Your new tax bill
$32,212
Estimated tax savings
$12,787
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