BNBCalc.com Investment Analysis Report of 27711 Co Rd A, Spooner, WI 54801, USA

3 bed • 2 bath • 8 guests • $325,000

BNB

Calc

Return Metrics

18.57% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.57%

Cap Rate

11.49%

Return on Investment

34.11%

Annual Revenue

$58,680

AirDNA projects $277/night at 59% occupancy ($59,691).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,776

Annual Expenses

$21,308

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,189

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$489

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$155,123

Profit on this property

$37,372

Your total deduction

$136,394

So, your new taxable income is your previous income minus your total deduction ($150,000 - $136,394)

$13,606

Your old tax bill

$45,000

Your new tax bill

$4,082

Estimated tax savings

$40,918

27711 Co Rd A Spooner, Wisconsin, 54801

3 bed • 2 bath • 8 guests • $325,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$58,680

Profit (Cash Flow)

$15,460

Cap Rate

11.5%

Annual Revenue

$58,680

AirDNA projects $277/night at 59% occupancy ($59,692)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.57% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.57%

Cap Rate

11.49%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$30,666

Your adjusted annual income

$150,000 - $30,666 = $119,334

Taxes on $119,334 (30%)

$35,800

Your old tax bill

$45,000

Your new tax bill

$35,800

Estimated tax savings

$9,200

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