60569 Bert Rd
Colon, Michigan, 49040-9601
4 bed • 2 bath • 10 guests • $415,000
Annual Revenue
$87,899
Profit (Cash Flow)
$34,556
Cash on Cash Return
62.4%
Annual Revenue
AirDNA projects $382/night at 64% occupancy ($89,294).
Occupancy Rate
Avg Daily Rate
Return Metrics
62.43% 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
62.43%
Cap Rate
15.5%
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
$17,490
Deductible property tax
$4,565
Your total deduction
$24,889
Your adjusted annual income
$150,000 - $24,889 = $125,110
Taxes on $125,110 (30%)
$37,533
Your old tax bill
$45,000
Your new tax bill
$37,533
Estimated tax savings
$7,466
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