9530 Hiawatha Drive West Olive, Michigan, 49460-9756
3 bed • 2 bath • 10 guests • $325,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$93,685
Profit (Cash Flow)
$45,914
Cap Rate
20.9%
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 (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
$15,425
Deductible property tax
$3,217
Your total deduction
$212
Your adjusted annual income
$150,000 - $212 = $149,788
Taxes on $149,788 (30%)
$44,937
Your old tax bill
$45,000
Your new tax bill
$44,937
Estimated tax savings
$63
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