9775 Grim Cir
Michigan, 49721
4 bed • 2 bath • 12 guests • $355,000
Annual Revenue
$55,750
Profit (Cash Flow)
$10,883
Cash on Cash Return
11.8%
Annual Revenue
AirDNA projects $318/night at 48% occupancy ($55,750).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.81% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.81%
Cap Rate
9.8%
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
$16,848
Deductible property tax
$3,514
Your total deduction
$44,432
Your adjusted annual income
$150,000 - $44,432 = $105,567
Taxes on $105,567 (30%)
$31,670
Your old tax bill
$45,000
Your new tax bill
$31,670
Estimated tax savings
$13,329
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 reccomend LearnLikeACPA.com