4766 Arbor Ave
Coloma, Michigan, 49038
2 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$53,033
Profit (Cash Flow)
$13,919
Cap Rate
11.8%
Annual Revenue
AirDNA projects $242/night at 60% occupancy ($53,033)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.95% 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
19.95%
Cap Rate
11.8%
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
$13,052
Deductible property tax
$2,722
Your total deduction
$24,978
Your adjusted annual income
$150,000 - $24,978 = $125,022
Taxes on $125,022 (30%)
$37,507
Your old tax bill
$45,000
Your new tax bill
$37,507
Estimated tax savings
$7,493
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