BNBCalc.com Investment Analysis Report of 2741 N 40th St, Sheboygan, WI 53083, USA

4 bed • 4 bath • 10 guests • $799,000

BNB

Calc

Return Metrics

30.46% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

30.46%

Cap Rate

13.6%

Return on Investment

57.22%

Annual Revenue

$159,794

AirDNA projects $498/night at 51% occupancy ($92,764).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,258

Annual Expenses

$51,102

Utilities

$795

Internet + TV

$75

Water/Sewer

$70

Garbage

$50

Electric

$225

Gas

$325

Other

$50

Maintenance

$2,997

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$50

Other

$250

Cleaning Cost

$1,997

Management & Platform Fees

$466

Platform Fee (i.e. Airbnb)

$466

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

$46,108

Deductible property tax

$9,588

Est. Depreciation Value

$399,991

Profit on this property

$108,692

Your total deduction

$346,994

So, your new taxable income is your previous income minus your total deduction ($150,000 - $346,994)

-$196,994

Your old tax bill

$45,000

Your new tax bill

-$59,098

Estimated tax savings

$104,098

2741 N 40th St Sheboygan, Wisconsin, 53083-3514

4 bed • 4 bath • 10 guests • $799,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Jeremy Udovich

CEO

Edit my contact card

Annual Revenue

$159,794

Profit (Cash Flow)

$40,796

Cap Rate

13.6%

Annual Revenue

$159,794

AirDNA projects $498/night at 51% occupancy ($92,765)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.46% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

30.46%

Cap Rate

13.6%

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

$46,108

Deductible property tax

$9,588

Your total deduction

$74,028

Your adjusted annual income

$150,000 - $74,028 = $75,972

Taxes on $75,972 (30%)

$22,792

Your old tax bill

$45,000

Your new tax bill

$22,792

Estimated tax savings

$22,208

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