2463 Lakeshore Dr Michigan, 49047
1 bed • 1 bath • 4 guests • $120,000
Annual Revenue
$30,005
Profit (Cash Flow)
$4,336
Cap Rate
10.4%
Annual Revenue
AirDNA projects $192/night at 53% occupancy ($37,167)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.61% 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
13.61%
Cap Rate
10.35%
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
$5,695
Deductible property tax
$1,188
Your total deduction
$12,911
Your adjusted annual income
$150,000 - $12,911 = $137,089
Taxes on $137,089 (30%)
$41,127
Your old tax bill
$45,000
Your new tax bill
$41,127
Estimated tax savings
$3,873
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