10445 N Bay Rd Sister Bay, Wisconsin, 54234-9540
3 bed • 2 bath • 8 guests • $425,000
Annual Revenue
$101,611
Profit (Cash Flow)
$47,901
Cap Rate
17.6%
Annual Revenue
AirDNA projects $428/night at 65% occupancy ($101,611)
Occupancy Rate
Avg Daily Rate
Return Metrics
45.08% 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
45.08%
Cap Rate
17.58%
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
$17,110
Deductible property tax
$4,675
Your total deduction
$11,155
Your adjusted annual income
$150,000 - $11,155 = $138,845
Taxes on $138,845 (30%)
$41,653
Your old tax bill
$45,000
Your new tax bill
$41,653
Estimated tax savings
$3,347
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