BNBCalc.com Investment Analysis Report of 1005 N 37th St, Sheboygan, WI 53081, USA

2 bed • 1 bath • 5 guests • $75,000

BNB

Calc

Return Metrics

27.81% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.81%

Cap Rate

15.45%

Return on Investment

40.52%

Annual Revenue

$29,044

AirDNA projects $142/night at 56% occupancy ($29,044).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,455

Annual Expenses

$17,456

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$942

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$242

Management & Platform Fees

$73

Platform Fee (i.e. Airbnb)

$73

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,560

Deductible property tax

$742

Est. Depreciation Value

$38,542

Profit on this property

$11,588

Your total deduction

$31,256

So, your new taxable income is your previous income minus your total deduction ($150,000 - $31,256)

$118,744

Your old tax bill

$45,000

Your new tax bill

$35,623

Estimated tax savings

$9,377

1005 N 37th St Sheboygan, Wisconsin, 53081-3686

2 bed • 1 bath • 5 guests

Purchase Price

Est. $360/mo

Inquire about this property

Contact Agent

$29,044

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.81%

Cap Rate

15.45%

Return on Investment

40.52%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,560

Deductible property tax

$742

Your total deduction

$4,936

Your adjusted annual income

$150,000 - $4,936 = $145,064

Taxes on $145,064 (30%)

$43,519

Your old tax bill

$45,000

Your new tax bill

$43,519

Estimated tax savings

$1,481

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com