1123 Alcott Ave
Howards Grove, Wisconsin, 53083-1422
4 bed • 4 bath • 12 guests • $799,000
Annual Revenue
$101,081
Profit (Cash Flow)
$17,489
Cap Rate
9.3%
Annual Revenue
AirDNA projects $419/night at 54% occupancy ($82,640)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.94% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.94%
Cap Rate
9.29%
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
$40,291
Deductible property tax
$7,910
Your total deduction
$98,277
Your adjusted annual income
$150,000 - $98,277 = $51,723
Taxes on $51,723 (30%)
$15,517
Your old tax bill
$45,000
Your new tax bill
$15,517
Estimated tax savings
$29,483
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