2731 Serenity Pines Dr Fennville, Michigan, 49408
5 bed • 5 bath • 12 guests • $899,000
Annual Revenue
$186,523
Profit (Cash Flow)
$87,959
Cap Rate
16.5%
Annual Revenue
AirDNA projects $751/night at 68% occupancy ($186,523)
Occupancy Rate
Avg Daily Rate
Return Metrics
39.97% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
0%
Revenue Appreciation
0%
Cash on Cash Return
39.97%
Cap Rate
16.52%
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
$42,667
Deductible property tax
$8,900
Your total deduction
$37,637
Your adjusted annual income
$150,000 - $37,637 = $112,363
Taxes on $112,363 (30%)
$33,709
Your old tax bill
$45,000
Your new tax bill
$33,709
Estimated tax savings
$11,291
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