BNBCalc.com Investment Analysis Report of 10903 Lake Dr, Two Rivers, WI 54241, USA

5 bed • 3 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

0.84% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

1%

Cash on Cash Return

0.84%

Cap Rate

8.21%

Return on Investment

25.74%

Annual Revenue

$126,064

AirDNA projects $917/night at 43% occupancy ($144,019).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,661

Annual Expenses

$43,931

Utilities

$955

Internet + TV

$120

Water/Sewer

$60

Garbage

$150

Electric

$300

Gas

$275

Other

$50

Maintenance

$2,338

Property Insurance

$250

HOA

$0

Landscaping

$250

Ongoing Repairs

$150

Supplies

$100

Software

$20

Pest Control

$75

Permits

$75

Other

$0

Cleaning Cost

$1,418

Management & Platform Fees

$368

Platform Fee (i.e. Airbnb)

$368

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

$60,158

Deductible property tax

$12,000

Est. Depreciation Value

$473,364

Profit on this property

$82,133

Your total deduction

$463,389

So, your new taxable income is your previous income minus your total deduction ($150,000 - $463,389)

-$313,389

Your old tax bill

$45,000

Your new tax bill

-$94,017

Estimated tax savings

$139,017

10903 Lake Dr Two Rivers, Wisconsin, 54241-9559

5 bed • 3 bath • 12 guests • $1,000,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Jeremy Udovich

CEO

Edit my contact card

Annual Revenue

$126,064

Profit (Cash Flow)

$89

Cap Rate

8.2%

Annual Revenue

$126,064

AirDNA projects $917/night at 43% occupancy ($144,019)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.84% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

1%

Cash on Cash Return

0.84%

Cap Rate

8.21%

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

$60,158

Deductible property tax

$12,000

Your total deduction

$140,829

Your adjusted annual income

$150,000 - $140,829 = $9,171

Taxes on $9,171 (30%)

$2,751

Your old tax bill

$45,000

Your new tax bill

$2,751

Estimated tax savings

$42,249

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