4207 131st St
Hamilton, Michigan, 49419
4 bed • 4 bath • 12 guests • $725,000
Annual Revenue
$109,033
Profit (Cash Flow)
$32,278
Cap Rate
11.2%
Annual Revenue
AirDNA projects $439/night at 68% occupancy ($109,033)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.15% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.15%
Cap Rate
11.19%
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
$34,409
Deductible property tax
$7,177
Your total deduction
$69,069
Your adjusted annual income
$150,000 - $69,069 = $80,931
Taxes on $80,931 (30%)
$24,279
Your old tax bill
$45,000
Your new tax bill
$24,279
Estimated tax savings
$20,721
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