6300 Summerside Dr
Alanson, Michigan, 49706-8701
3 bed • 2.5 bath • 8 guests • $399,000
Annual Revenue
$84,448
Profit (Cash Flow)
$32,886
Cap Rate
15.0%
Annual Revenue
AirDNA projects $367/night at 63% occupancy ($84,448)
Occupancy Rate
Avg Daily Rate
Return Metrics
32.75% 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
32.75%
Cap Rate
14.98%
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
$18,937
Deductible property tax
$3,950
Your total deduction
$23,392
Your adjusted annual income
$150,000 - $23,392 = $126,608
Taxes on $126,608 (30%)
$37,982
Your old tax bill
$45,000
Your new tax bill
$37,982
Estimated tax savings
$7,018
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