1444 Pine River Trail
Gaylord, Michigan, 49735-8715
3 bed • 2 bath • 8 guests • $225,000
Annual Revenue
$45,970
Profit (Cash Flow)
$10,594
Cap Rate
11.7%
Annual Revenue
AirDNA projects $203/night at 62% occupancy ($45,970)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.81% 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
14.81%
Cap Rate
11.69%
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
$11,703
Deductible property tax
$2,250
Your total deduction
$22,338
Your adjusted annual income
$150,000 - $22,338 = $127,662
Taxes on $127,662 (30%)
$38,299
Your old tax bill
$45,000
Your new tax bill
$38,299
Estimated tax savings
$6,701
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