6656 N Town Trail Holland, Michigan, 49424-8462
5 bed • 3.5 bath • 10 guests • $350,000
Annual Revenue
$166,343
Profit (Cash Flow)
$107,434
Cap Rate
37.4%
Annual Revenue
AirDNA projects $969/night at 47% occupancy ($166,343)
Occupancy Rate
Avg Daily Rate
Return Metrics
115.05% 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
115.05%
Cap Rate
37.43%
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 estimated deduction will be...
Deductible mortgage interest
$16,611
Deductible property tax
$3,465
Your total deduction
-$57,053
Your adjusted annual income
$150,000 - -$57,053 = $207,053
Taxes on $207,053 (30%)
$62,116
Your old tax bill
$45,000
Your new tax bill
$62,116
Estimated tax savings
-$17,116
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