7260 Shorewood Dr
Oscoda, Michigan, 48750-9620
3 bed • 2 bath • 5 guests • $210,000
Annual Revenue
$67,285
Profit (Cash Flow)
$20,878
Cap Rate
17.1%
Annual Revenue
AirDNA projects $302/night at 61% occupancy ($67,285)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.02% 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
31.02%
Cap Rate
17.11%
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
$11,160
Deductible property tax
$2,310
Your total deduction
$10,015
Your adjusted annual income
$150,000 - $10,015 = $139,985
Taxes on $139,985 (30%)
$41,996
Your old tax bill
$45,000
Your new tax bill
$41,996
Estimated tax savings
$3,004
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