BNBCalc.com Investment Analysis Report of 1123 Alcott Ave, Howards Grove, WI 53083, USA

4 bed • 4 bath • 12 guests • $799,000

BNB

Calc

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%

Return on Investment

31.15%

Annual Revenue

$101,081

AirDNA projects $419/night at 54% occupancy ($82,640).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,235

Annual Expenses

$26,821

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,542

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$842

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

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

$40,291

Deductible property tax

$7,910

Est. Depreciation Value

$391,031

Profit on this property

$74,261

Your total deduction

$364,972

So, your new taxable income is your previous income minus your total deduction ($150,000 - $364,972)

-$214,972

Your old tax bill

$45,000

Your new tax bill

-$64,491

Estimated tax savings

$109,491

property-location

1123 Alcott Ave Howards Grove, Wisconsin, 53083-1422

4 bed • 4 bath • 12 guests

Purchase Price

Agent

Inquire about this property

Contact Jeremy

CEO

$101,081

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.94%

Cap Rate

9.29%

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

$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