1735 Shoreview Ct Ludington, Michigan, 49431-9104
4 bed • 3 bath • 10 guests • $850,000
Annual Revenue
$69,696
Profit (Cash Flow)
-$10,381
Cap Rate
5.5%
Annual Revenue
AirDNA projects $329/night at 58% occupancy ($69,696)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.03% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.03%
Cap Rate
5.52%
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
$40,342
Deductible property tax
$8,415
Your total deduction
$128,785
Your adjusted annual income
$150,000 - $128,785 = $21,215
Taxes on $21,215 (30%)
$6,365
Your old tax bill
$45,000
Your new tax bill
$6,365
Estimated tax savings
$38,635
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