6210 Monroe Rd
Hesperia, Michigan, 49421
2 bed • 1 bath • 6 guests • $209,000
Annual Revenue
$25,873
Profit (Cash Flow)
-$5,773
Cash on Cash Return
-8.9%
Annual Revenue
AirDNA projects $161/night at 78% occupancy ($45,867).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.91% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.91%
Cap Rate
4.22%
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
$10,870
Deductible property tax
$2,090
Your total deduction
$38,845
Your adjusted annual income
$150,000 - $38,845 = $111,154
Taxes on $111,154 (30%)
$33,346
Your old tax bill
$45,000
Your new tax bill
$33,346
Estimated tax savings
$11,653
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