921 Lu Ann Dr
Stanton, Michigan, 48888
3 bed • 1 bath • 10 guests • $350,000
Annual Revenue
$43,683
Profit (Cash Flow)
$2,592
Cash on Cash Return
2.9%
Annual Revenue
AirDNA projects $184/night at 75% occupancy ($50,403).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.92% 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
2.92%
Cap Rate
6.94%
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
$14,090
Deductible property tax
$3,500
Your total deduction
$49,983
Your adjusted annual income
$150,000 - $49,983 = $100,016
Taxes on $100,016 (30%)
$30,004
Your old tax bill
$45,000
Your new tax bill
$30,004
Estimated tax savings
$14,995
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