74 College Pl
Ypsilanti, Michigan, 48197
3 bed • 2 bath • 2 guests • $300,000
Annual Revenue
$35,166
Profit (Cash Flow)
-$3,318
Cap Rate
5.6%
Annual Revenue
AirDNA projects $166/night at 58% occupancy ($35,166)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.28% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.28%
Cap Rate
5.63%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$46,015
Your adjusted annual income
$150,000 - $46,015 = $103,985
Taxes on $103,985 (30%)
$31,195
Your old tax bill
$45,000
Your new tax bill
$31,195
Estimated tax savings
$13,805
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