1401 S Bayberry Ln
Lake City, Michigan, 49651
3 bed • 2 bath • 8 guests • $349,000
Annual Revenue
$55,780
Profit (Cash Flow)
$11,317
Cap Rate
10.0%
Annual Revenue
AirDNA projects $332/night at 46% occupancy ($55,780)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.74% 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
12.74%
Cap Rate
9.98%
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
$16,564
Deductible property tax
$3,455
Your total deduction
$38,093
Your adjusted annual income
$150,000 - $38,093 = $111,907
Taxes on $111,907 (30%)
$33,572
Your old tax bill
$45,000
Your new tax bill
$33,572
Estimated tax savings
$11,428
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