9530 Hiawatha Drive
West Olive, Michigan, 49460-9756
3 bed • 2 bath • 10 guests • $325,000
Annual Revenue
$93,685
Profit (Cash Flow)
$45,914
Cash on Cash Return
55.2%
Annual Revenue
AirDNA projects $663/night at 49% occupancy ($118,656).
Occupancy Rate
Avg Daily Rate
Return Metrics
55.15% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
14%
Revenue Appreciation
0%
Cash on Cash Return
55.15%
Cap Rate
20.86%
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
$15,424
Deductible property tax
$3,217
Your total deduction
$4,019
Your adjusted annual income
$150,000 - $4,019 = $145,980
Taxes on $145,980 (30%)
$43,794
Your old tax bill
$45,000
Your new tax bill
$43,794
Estimated tax savings
$1,205
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