BNBCalc.com Investment Analysis Report of 1707 N Prospect Ave #10d, Milwaukee, WI 53202, USA

1 bed • 1 bath • 2 guests • $129,800

BNB

Calc

Return Metrics

9.96% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

9.96%

Cap Rate

10.07%

Return on Investment

24.49%

Annual Revenue

$32,872

AirDNA projects $165/night at 58% occupancy ($34,953).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,649

Annual Expenses

$19,789

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,127

Property Insurance

$150

HOA

$445

Landscaping

Ongoing Repairs

$150

Supplies

$70

Software

$38

Pest Control

Permits

Other

Cleaning Cost

$274

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

Property Manager Fee

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

$7,170

Deductible property tax

$1,428

Est. Depreciation Value

$62,501

Profit on this property

$13,083

Your total deduction

$58,016

So, your new taxable income is your previous income minus your total deduction ($150,000 - $58,016)

$91,984

Your old tax bill

$45,000

Your new tax bill

$27,595

Estimated tax savings

$17,405

1707 N Prospect Ave Milwaukee, Wisconsin, 53202

1 bed • 1 bath • 2 guests • $129,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$32,872

Profit (Cash Flow)

$3,399

Cap Rate

10.1%

Annual Revenue

$32,872

AirDNA projects $165/night at 58% occupancy ($34,954)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.96% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.96%

Cap Rate

10.07%

Return on Investment

24.49%

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

$7,170

Deductible property tax

$1,428

Your total deduction

$15,407

Your adjusted annual income

$150,000 - $15,407 = $134,593

Taxes on $134,593 (30%)

$40,378

Your old tax bill

$45,000

Your new tax bill

$40,378

Estimated tax savings

$4,622

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