BNBCalc.com Investment Analysis Report of 1053 Green Bay Rd, Sturgeon Bay, WI 54235, USA

3 bed • 1 bath • 7 guests • $190,000

BNB

Calc

Return Metrics

22.34% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.34%

Cap Rate

15.2%

Return on Investment

34.31%

Annual Revenue

$48,924

AirDNA projects $285/night at 47% occupancy ($48,924).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,670

Annual Expenses

$20,040

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,108

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$408

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

Property Manager Fee

$0

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

$12,745

Deductible property tax

$2,671

Est. Depreciation Value

$92,787

Profit on this property

$28,884

Your total deduction

$79,319

So, your new taxable income is your previous income minus your total deduction ($150,000 - $79,319)

$70,681

Your old tax bill

$45,000

Your new tax bill

$21,204

Estimated tax savings

$23,796

1053 Green Bay Rd Sturgeon Bay, Wisconsin, 54235-3816

3 bed • 1 bath • 7 guests • $190,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$48,924

Profit (Cash Flow)

$12,456

Cap Rate

15.2%

Annual Revenue

$48,924

AirDNA projects $285/night at 47% occupancy ($48,924)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.34% 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

22.34%

Cap Rate

15.2%

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 estimated deduction will be...

Deductible mortgage interest

$12,745

Deductible property tax

$2,671

Your total deduction

$16,039

Your adjusted annual income

$150,000 - $16,039 = $133,961

Taxes on $133,961 (30%)

$40,188

Your old tax bill

$45,000

Your new tax bill

$40,188

Estimated tax savings

$4,812

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