650 Co Rd PBD
Ishpeming, Michigan, 49849
3 bed • 3 bath • 9 guests • $250,000
Annual Revenue
$34,756
Profit (Cash Flow)
-$301
Cash on Cash Return
-0.5%
Annual Revenue
AirDNA projects $156/night at 61% occupancy ($34,756).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.45% 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
-0.45%
Cap Rate
6.62%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$40,123
Your adjusted annual income
$150,000 - $40,123 = $109,876
Taxes on $109,876 (30%)
$32,963
Your old tax bill
$45,000
Your new tax bill
$32,963
Estimated tax savings
$12,036
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