8135 Kearney Rd
Whitmore Lake, Michigan, 48189-9232
3 bed • 2 bath • 8 guests • $625,000
Annual Revenue
$60,152
Profit (Cash Flow)
-$3,503
Cash on Cash Return
-2.3%
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
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
$94,490
Your adjusted annual income
$150,000 - $94,490 = $55,509
Taxes on $55,509 (30%)
$16,652
Your old tax bill
$45,000
Your new tax bill
$16,652
Estimated tax savings
$28,347
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