BNBCalc.com Investment Analysis Report of 1276 Burnt Bridge Rd, Saint Germain, WI, 54558

4 bed • 3 bath • 12 guests • $450,000

BNB

Calc

Return Metrics

23.56% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.56%

Cap Rate

11.08%

Return on Investment

50.23%

Annual Revenue

$73,085

AirDNA projects $435/night at 46% occupancy ($73,085). Airbtics projects $376/night at 56% occupancy ($76,905). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$42,456	$72,016	$122,530	$181,008
Occupancy	41%	54%	67%	82%
Nightly Rate	$278	$353	$479	$568

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Sunrise Pines-Hiller Vacation Homes	$65,088	$266	56%	4	2	10	2	$340	❌	❌	❌	N / Y	⭐️ 5 (5)	Profile
B Heron House-Hiller Vacation Homes	$64,656	$286	49%	4	2	12	2	$405	❌	❌	✅	N / N	⭐️ 4.5 (2)	Profile
C 4 bedroom home on cal de sac close to ATV trail and 1 block from Lost Lake	$26,710	$108	67%	4	2	14	2	$45	❌	❌	❌	N / Y	⭐️ 4.8 (34)	Profile
D Chalet Minocqua on Lake Tomahawk with Game Room	$62,949	$351	49%	4	4	10	7	$275	❌	❌	❌	N / Y	⭐️ 5 (28)	Profile
E Pickerel Lodge-Hiller Vacation Homes	$123,862	$551	54%	4	3	13	2	$480	❌	❌	✅	N / Y	⭐️ 4.3 (4)	Profile

Operating Expenses

Monthly Expenses

$1,932

Annual Expenses

$23,181

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,309

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

Property Manager Fee

Property Details

General Info

Lot size:

141,134 sqft

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Property Details

MLS Status: property-details-mls-status-active

Property Use: OTHER

Stories: -

Lot size: 141,134 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 24-1719-55

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $223,000

County Est. Land Value: -

Assessed Land Value: $35,000

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
08/03/07	$70,000	100%	Sled World Storage Inc

Ownership

Name: Carola B

Owner Occupied: Yes

Owner Mailing Address: Po Box 750, Saint Germain, WI 54558

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

1276 Burnt Bridge Rd Saint Germain, Wisconsin, 54558

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,158/mo

This property is for sale!

Contact Agent

116

Airbnb Investor Score

$16,316

Annual Profit

11.1%

Cap Rate

23.6%

Cash on Cash

$73,085

Annual Revenue

BNBCalc predicts this property will get $376 per night with 56% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.56%

Cap Rate

11.08%

Return on Investment

50.23%