7241 101st Ave South Haven, Michigan, 49090
5 bed • 2 bath • 12 guests • $379,000
Annual Revenue
$73,984
Profit (Cash Flow)
$25,126
Cap Rate
13.4%
Annual Revenue
AirDNA projects $422/night at 48% occupancy ($73,984)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.2% 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
25.2%
Cap Rate
13.37%
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 estimated deduction will be...
Deductible mortgage interest
$17,988
Deductible property tax
$3,752
Your total deduction
$29,153
Your adjusted annual income
$150,000 - $29,153 = $120,847
Taxes on $120,847 (30%)
$36,254
Your old tax bill
$45,000
Your new tax bill
$36,254
Estimated tax savings
$8,746
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