144 Harbor Dr Ludington, Michigan, 49431-8327
2 bed • 2 bath • 6 guests
Est. $3,118/mo
Inquire about this property
Contact Agent
$34,757
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$27,289
Profit
Revenue
$34,757
Operating Expenses
$18,198
Operating Income
$16,558
Mortgage & Taxes
$43,847
Profit (Cash Flow)
-$27,289
$174,000
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$24,500
Closing Costs
$19,500
Total
$174,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.68%
Cap Rate
2.54%
STR 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
$30,850
Deductible property tax
$6,435
Your total deduction
$95,064
Your adjusted annual income
$150,000 - $95,064 = $54,936
Taxes on $54,936 (30%)
$16,481
Your old tax bill
$45,000
Your new tax bill
$16,481
Estimated tax savings
$28,519
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com