715 Elm St
St. Joseph, Michigan, 49085-1224
2 bed • 1 bath • 6 guests • $190,000
Annual Revenue
$49,527
Profit (Cash Flow)
$16,592
Cash on Cash Return
33.2%
Annual Revenue
AirDNA projects $226/night at 60% occupancy ($49,527).
Occupancy Rate
Avg Daily Rate
Return Metrics
33.21% 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
33.21%
Cap Rate
15.47%
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
$9,017
Deductible property tax
$1,880
Your total deduction
$13,413
Your adjusted annual income
$150,000 - $13,413 = $136,586
Taxes on $136,586 (30%)
$40,976
Your old tax bill
$45,000
Your new tax bill
$40,976
Estimated tax savings
$4,023
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