650 Co Rd PBD Ishpeming, Michigan, 49849
3 bed • 3 bath • 9 guests
Est. $1,199/mo

Inquire about this property
Contact Agent
$34,757
Annual Revenue
AirDNA projects $156/night at 61% occupancy ($34,756.61).
Top 101% of comparables
Top 101% of comparables
$294
Profit
Revenue
$34,757
Operating Expenses
$17,598
Operating Income
$17,158
Mortgage & Taxes
$16,864
Profit (Cash Flow)
$294
$66,250
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$8,750
Closing Costs
$7,500
Total
$66,250
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.44%
Cap Rate
6.86%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$11,865
Deductible property tax
$2,475
Your total deduction
$55,448
Your adjusted annual income
$150,000 - $55,448 = $94,552
Taxes on $94,552 (30%)
$28,366
Your old tax bill
$45,000
Your new tax bill
$28,366
Estimated tax savings
$16,634
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com