940 N 6th Pl Sturgeon Bay, Wisconsin, 54235-2022
2 bed • 1 bath • 4 guests • $125,000
Annual Revenue
$41,419
Profit (Cash Flow)
$14,302
Cap Rate
18.5%
Annual Revenue
AirDNA projects $189/night at 60% occupancy ($41,419)
Occupancy Rate
Avg Daily Rate
Return Metrics
40.86% 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
40.86%
Cap Rate
18.5%
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
$6,444
Deductible property tax
$1,250
Your total deduction
$4,130
Your adjusted annual income
$150,000 - $4,130 = $145,870
Taxes on $145,870 (30%)
$43,761
Your old tax bill
$45,000
Your new tax bill
$43,761
Estimated tax savings
$1,239
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