4560 Forest Ave Waterford Township, Michigan, 48328-1114
3 bed • 2.5 bath • 8 guests • $323,000
Annual Revenue
$63,815
Profit (Cash Flow)
$14,527
Cap Rate
13.0%
Annual Revenue
AirDNA projects $364/night at 48% occupancy ($63,815)
Occupancy Rate
Avg Daily Rate
Return Metrics
24.43% 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
24.43%
Cap Rate
12.95%
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
$18,819
Deductible property tax
$3,230
Your total deduction
$34,135
Your adjusted annual income
$150,000 - $34,135 = $115,865
Taxes on $115,865 (30%)
$34,760
Your old tax bill
$45,000
Your new tax bill
$34,760
Estimated tax savings
$10,240
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