4521 Hillcrest St
Hale, Michigan, 48739-9509
2 bed • 2 bath • 6 guests • $439,000
Annual Revenue
$47,379
Profit (Cash Flow)
-$2,064
Cap Rate
6.3%
Annual Revenue
AirDNA projects $276/night at 47% occupancy ($47,379)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.92% 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
-1.92%
Cap Rate
6.27%
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
$20,835
Deductible property tax
$4,346
Your total deduction
$63,407
Your adjusted annual income
$150,000 - $63,407 = $86,593
Taxes on $86,593 (30%)
$25,978
Your old tax bill
$45,000
Your new tax bill
$25,978
Estimated tax savings
$19,022
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