2056 S Ortonville Rd
Brandon Township, Michigan, 48462-8821
1 bed • 1 bath • 4 guests • $290,000
Annual Revenue
$46,649
Profit (Cash Flow)
$4,274
Cap Rate
7.7%
Annual Revenue
AirDNA projects $206/night at 62% occupancy ($46,649)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.45% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.45%
Cap Rate
7.68%
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
$11,675
Deductible property tax
$2,900
Your total deduction
$40,524
Your adjusted annual income
$150,000 - $40,524 = $109,476
Taxes on $109,476 (30%)
$32,843
Your old tax bill
$45,000
Your new tax bill
$32,843
Estimated tax savings
$12,157
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