6278 State St
Caseville, Michigan, 48725-9508
3 bed • 2 bath • 8 guests • $199,000
Annual Revenue
$23,010
Profit (Cash Flow)
-$7,076
Cash on Cash Return
-13.0%
Annual Revenue
AirDNA projects $200/night at 46% occupancy ($33,602).
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.04% 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
-13.04%
Cap Rate
3.18%
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
$9,444
Deductible property tax
$1,970
Your total deduction
$39,761
Your adjusted annual income
$150,000 - $39,761 = $110,238
Taxes on $110,238 (30%)
$33,071
Your old tax bill
$45,000
Your new tax bill
$33,071
Estimated tax savings
$11,928
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