8135 Kearney Rd Whitmore Lake, Michigan, 48189-9232
3 bed • 2 bath • 8 guests • $625,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$60,152
Profit (Cash Flow)
-$3,504
Cap Rate
6.2%
Annual Revenue
AirDNA projects $383/night at 43% occupancy ($60,152)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.3% 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
-2.3%
Cap Rate
6.18%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$90,683
Your adjusted annual income
$150,000 - $90,683 = $59,317
Taxes on $59,317 (30%)
$17,795
Your old tax bill
$45,000
Your new tax bill
$17,795
Estimated tax savings
$27,205
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