68270 N Channel Pkwy
Edwardsburg, Michigan, 49112
3 bed • 2 bath • 10 guests • $260,000
Annual Revenue
$56,247
Profit (Cash Flow)
$17,723
Cash on Cash Return
25.9%
Annual Revenue
AirDNA projects $275/night at 56% occupancy ($56,247).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.94% 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
25.94%
Cap Rate
13.55%
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
$12,339
Deductible property tax
$2,573
Your total deduction
$23,309
Your adjusted annual income
$150,000 - $23,309 = $126,690
Taxes on $126,690 (30%)
$38,007
Your old tax bill
$45,000
Your new tax bill
$38,007
Estimated tax savings
$6,992
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