8151 Campbell Ave Hale, Michigan, 48739
3 bed • 1.5 bath • 8 guests • $539,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$62,438
Profit (Cash Flow)
$4,293
Cap Rate
7.5%
Annual Revenue
AirDNA projects $263/night at 65% occupancy ($62,438).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.24% cash on cash return is a fair return over the next 1 year
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.24%
Cap Rate
7.54%
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 est deduction will be...
Deductible mortgage interest
$25,581
Deductible property tax
$5,336
Your total deduction
$71,098
Your adjusted annual income
$150,000 - $71,098 = $78,902
Taxes on $78,902 (30%)
$23,671
Your old tax bill
$45,000
Your new tax bill
$23,671
Estimated tax savings
$21,329
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 recomend LearnLikeACPA.com