1214 S Haven St South Haven, Michigan, 49090
5 bed • 3 bath • 12 guests • $839,900
Annual Revenue
$127,375
Profit (Cash Flow)
$40,484
Cap Rate
11.6%
Annual Revenue
AirDNA projects $658/night at 53% occupancy ($127,375)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.65% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.65%
Cap Rate
11.56%
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 estimated deduction will be...
Deductible mortgage interest
$39,863
Deductible property tax
$8,315
Your total deduction
$76,924
Your adjusted annual income
$150,000 - $76,924 = $73,076
Taxes on $73,076 (30%)
$21,923
Your old tax bill
$45,000
Your new tax bill
$21,923
Estimated tax savings
$23,077
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