7050 9 Mile Pointe Dr Charlevoix, Michigan, 49720-9126
4 bed • 3 bath • 8 guests • $460,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$103,379
Profit (Cash Flow)
$45,239
Cap Rate
16.6%
Annual Revenue
AirDNA projects $464/night at 61% occupancy ($103,378).
Occupancy Rate
Avg Daily Rate
Return Metrics
38.81% 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
38.81%
Cap Rate
16.57%
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
$21,832
Deductible property tax
$4,554
Your total deduction
$19,794
Your adjusted annual income
$150,000 - $19,794 = $130,206
Taxes on $130,206 (30%)
$39,062
Your old tax bill
$45,000
Your new tax bill
$39,062
Estimated tax savings
$5,938
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 recomend LearnLikeACPA.com