5951 Airport Rd Boulder Junction, Wisconsin, 54512
4 bed • 2 bath • 10 guests • $625,000
Annual Revenue
$75,503
Profit (Cash Flow)
$5,676
Cap Rate
8.3%
Annual Revenue
AirDNA projects $304/night at 68% occupancy ($75,503)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.18% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.18%
Cap Rate
8.32%
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
$28,307
Deductible property tax
$6,875
Your total deduction
$77,043
Your adjusted annual income
$150,000 - $77,043 = $72,957
Taxes on $72,957 (30%)
$21,887
Your old tax bill
$45,000
Your new tax bill
$21,887
Estimated tax savings
$23,113
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