73 Harbor Ln
Harbor Springs, Michigan, 49740-9524
3 bed • 2 bath • 6 guests • $300,000
Annual Revenue
$62,818
Profit (Cash Flow)
$20,739
Cash on Cash Return
26.8%
Annual Revenue
AirDNA projects $273/night at 63% occupancy ($62,818).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.76% 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
26.76%
Cap Rate
13.65%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$25,765
Your adjusted annual income
$150,000 - $25,765 = $124,234
Taxes on $124,234 (30%)
$37,270
Your old tax bill
$45,000
Your new tax bill
$37,270
Estimated tax savings
$7,729
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