7828 Bennett Rd Williamsburg, Michigan, 49690
4 bed • 3 bath • 12 guests • $795,000
Annual Revenue
$165,675
Profit (Cash Flow)
$76,829
Cap Rate
16.4%
Annual Revenue
AirDNA projects $720/night at 63% occupancy ($165,675)
Occupancy Rate
Avg Daily Rate
Return Metrics
39.68% 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
39.68%
Cap Rate
16.4%
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
$37,732
Deductible property tax
$7,870
Your total deduction
$34,046
Your adjusted annual income
$150,000 - $34,046 = $115,954
Taxes on $115,954 (30%)
$34,786
Your old tax bill
$45,000
Your new tax bill
$34,786
Estimated tax savings
$10,214
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