4608 66th St
Holland, Michigan, 49423-8933
4 bed • 4 bath • 12 guests • $775,000
Annual Revenue
$155,915
Profit (Cash Flow)
$69,694
Cap Rate
15.7%
Annual Revenue
AirDNA projects $736/night at 58% occupancy ($155,915)
Occupancy Rate
Avg Daily Rate
Return Metrics
36.82% 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
36.82%
Cap Rate
15.73%
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
$36,782
Deductible property tax
$7,672
Your total deduction
$38,498
Your adjusted annual income
$150,000 - $38,498 = $111,502
Taxes on $111,502 (30%)
$33,451
Your old tax bill
$45,000
Your new tax bill
$33,451
Estimated tax savings
$11,549
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