9281 Shellway Dr NW
Rapid City, Michigan, 49676-9513
3 bed • 2.5 bath • 12 guests • $630,000
Annual Revenue
$104,269
Profit (Cash Flow)
$37,902
Cash on Cash Return
24.7%
Annual Revenue
AirDNA projects $549/night at 52% occupancy ($104,269).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.68% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.68%
Cap Rate
12.22%
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
$25,363
Deductible property tax
$6,300
Your total deduction
$52,735
Your adjusted annual income
$150,000 - $52,735 = $97,264
Taxes on $97,264 (30%)
$29,179
Your old tax bill
$45,000
Your new tax bill
$29,179
Estimated tax savings
$15,820
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