2731 Valk Street Norton Shores, Michigan, 49444
2 bed • 1 bath • 6 guests • $124,000
Annual Revenue
$25,333
Profit (Cash Flow)
-$4
Cap Rate
6.7%
Annual Revenue
AirDNA projects $136/night at 51% occupancy ($25,333)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.01% 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
-0.01%
Cap Rate
6.74%
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
$5,885
Deductible property tax
$1,228
Your total deduction
$18,176
Your adjusted annual income
$150,000 - $18,176 = $131,824
Taxes on $131,824 (30%)
$39,547
Your old tax bill
$45,000
Your new tax bill
$39,547
Estimated tax savings
$5,453
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