5111 W Rd Boyne City, Michigan, 49712
4 bed • 4 bath • 12 guests • $490,000
Annual Revenue
$112,568
Profit (Cash Flow)
$51,206
Cap Rate
17.2%
Annual Revenue
AirDNA projects $460/night at 67% occupancy ($112,568)
Occupancy Rate
Avg Daily Rate
Return Metrics
41.39% 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
41.39%
Cap Rate
17.19%
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
$23,256
Deductible property tax
$4,851
Your total deduction
$17,977
Your adjusted annual income
$150,000 - $17,977 = $132,023
Taxes on $132,023 (30%)
$39,607
Your old tax bill
$45,000
Your new tax bill
$39,607
Estimated tax savings
$5,393
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