2280 Maple Dr Sister Bay, Wisconsin, 54234-9148
2 bed • 1 bath • 6 guests • $490,000
Annual Revenue
$20,888
Profit (Cash Flow)
-$31,831
Cap Rate
0.9%
Annual Revenue
AirDNA projects $301/night at 64% occupancy ($70,361)
Occupancy Rate
Avg Daily Rate
Return Metrics
-43.2% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-43.2%
Cap Rate
0.91%
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
$22,193
Deductible property tax
$5,390
Your total deduction
$99,182
Your adjusted annual income
$150,000 - $99,182 = $50,818
Taxes on $50,818 (30%)
$15,245
Your old tax bill
$45,000
Your new tax bill
$15,245
Estimated tax savings
$29,755
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