19516 Ocqueoc Lake Island Rd
Michigan, 49759
2 bed • 1.5 bath • 6 guests • $410,000
Annual Revenue
$23,317
Profit (Cash Flow)
-$21,042
Cap Rate
1.6%
Annual Revenue
AirDNA projects $114/night at 56% occupancy ($23,317)
Occupancy Rate
Avg Daily Rate
Return Metrics
-20.9% 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
-20.9%
Cap Rate
1.61%
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
$19,459
Deductible property tax
$4,059
Your total deduction
$78,391
Your adjusted annual income
$150,000 - $78,391 = $71,609
Taxes on $71,609 (30%)
$21,483
Your old tax bill
$45,000
Your new tax bill
$21,483
Estimated tax savings
$23,517
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