4400 Glenrose Terrace
Kalamazoo, Michigan, 49008
5 bed • 5 bath • 10 guests • $900,000
Annual Revenue
$150,510
Profit (Cash Flow)
$56,555
Cap Rate
13.0%
Annual Revenue
AirDNA projects $808/night at 51% occupancy ($150,510)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.67% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.67%
Cap Rate
13.02%
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
$42,715
Deductible property tax
$8,910
Your total deduction
$69,173
Your adjusted annual income
$150,000 - $69,173 = $80,827
Taxes on $80,827 (30%)
$24,248
Your old tax bill
$45,000
Your new tax bill
$24,248
Estimated tax savings
$20,752
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