7945 Lakewood Dr
Coloma, Michigan, 49038-9635
4 bed • 2 bath • 12 guests • $815,000
Annual Revenue
$68,943
Profit (Cash Flow)
-$8,671
Cash on Cash Return
-4.4%
Annual Revenue
AirDNA projects $363/night at 52% occupancy ($68,943).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.38% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.38%
Cap Rate
5.68%
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
$38,680
Deductible property tax
$8,068
Your total deduction
$126,944
Your adjusted annual income
$150,000 - $126,944 = $23,055
Taxes on $23,055 (30%)
$6,916
Your old tax bill
$45,000
Your new tax bill
$6,916
Estimated tax savings
$38,083
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