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

User selected values for this report: 46% occupancy rate, $435 rate per night

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

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

$24,027

Deductible property tax

$4,455

Est. Depreciation Value

$177,835

Profit on this property

$49,904

Your total deduction

$156,413

So, your new taxable income is your previous income minus your total deduction ($150,000 - $156,413)

-$6,413

Your old tax bill

$45,000

Your new tax bill

-$1,924

Estimated tax savings

$46,924

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%

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

$24,027

Deductible property tax

$4,455

Your total deduction

$36,678

Your adjusted annual income

$150,000 - $36,678 = $113,322

Taxes on $113,322 (30%)

$33,997

Your old tax bill

$45,000

Your new tax bill

$33,997

Estimated tax savings

$11,003

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com