6852 126th Ave
Fennville, Michigan, 49408-9621
3 bed • 3 bath • 8 guests • $279,000
Annual Revenue
$126,228
Profit (Cash Flow)
$77,322
Cash on Cash Return
44.7%
Annual Revenue
AirDNA projects $576/night at 60% occupancy ($126,228).
Occupancy Rate
Avg Daily Rate
Return Metrics
44.71% 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
44.71%
Cap Rate
34.45%
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
$13,241
Deductible property tax
$2,762
Your total deduction
$30,468
Your adjusted annual income
$150,000 - $30,468 = $119,531
Taxes on $119,531 (30%)
$35,859
Your old tax bill
$45,000
Your new tax bill
$35,859
Estimated tax savings
$9,140
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