BNBCalc.com Investment Analysis Report of W2401 Co Rd V, Sheboygan Falls, WI 53085, USA

4 bed • 3 bath • 12 guests • $750,000

BNB

Calc

Return Metrics

21.29% 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

21.29%

Cap Rate

12.09%

Return on Investment

47.04%

Annual Revenue

$128,719

AirDNA projects $526/night at 67% occupancy ($128,719).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,167

Annual Expenses

$38,006

Utilities

$590

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$175

Gas

$125

Other

$50

Maintenance

$2,202

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,502

Management & Platform Fees

$375

Platform Fee (i.e. Airbnb)

$375

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

$49,970

Deductible property tax

$4,350

Est. Depreciation Value

$374,703

Profit on this property

$90,713

Your total deduction

$338,310

So, your new taxable income is your previous income minus your total deduction ($150,000 - $338,310)

-$188,310

Your old tax bill

$45,000

Your new tax bill

-$56,493

Estimated tax savings

$101,493

W2401 Co Rd V Sheboygan Falls, Wisconsin, 53085-2922

4 bed • 3 bath • 12 guests • $750,000

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

$128,719

Profit (Cash Flow)

$26,513

Cap Rate

12.1%

Annual Revenue

$128,719

AirDNA projects $526/night at 67% occupancy ($128,719)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.29% 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

21.29%

Cap Rate

12.09%

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

$49,970

Deductible property tax

$4,350

Your total deduction

$82,614

Your adjusted annual income

$150,000 - $82,614 = $67,386

Taxes on $67,386 (30%)

$20,216

Your old tax bill

$45,000

Your new tax bill

$20,216

Estimated tax savings

$24,784

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