7238 Miami Ave
South Haven, Michigan, 49090-8651
3 bed • 3 bath • 10 guests • $575,000
Annual Revenue
$77,110
Profit (Cash Flow)
$8,513
Cash on Cash Return
5.0%
Annual Revenue
AirDNA projects $377/night at 56% occupancy ($77,110).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.01% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.01%
Cap Rate
9.28%
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
$29,907
Deductible property tax
$10,465
Your total deduction
$77,070
Your adjusted annual income
$150,000 - $77,070 = $72,929
Taxes on $72,929 (30%)
$21,878
Your old tax bill
$45,000
Your new tax bill
$21,878
Estimated tax savings
$23,121
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