6300 Summerside Dr
Alanson, Michigan, 49706-8701
3 bed • 2.5 bath • 8 guests • $399,000
Annual Revenue
$84,448
Profit (Cash Flow)
$32,885
Cash on Cash Return
32.8%
Annual Revenue
AirDNA projects $367/night at 63% occupancy ($84,448).
Occupancy Rate
Avg Daily Rate
Return Metrics
32.75% 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
32.75%
Cap Rate
14.98%
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
$18,936
Deductible property tax
$3,950
Your total deduction
$27,255
Your adjusted annual income
$150,000 - $27,255 = $122,744
Taxes on $122,744 (30%)
$36,823
Your old tax bill
$45,000
Your new tax bill
$36,823
Estimated tax savings
$8,176
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