BNBCalc.com Investment Analysis Report of 1005 N 37th St, Sheboygan, WI 53081, USA

2 bed • 1 bath • 5 guests • $75,000

BNB

Calc

Return Metrics

27.81% 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

27.81%

Cap Rate

15.45%

Return on Investment

40.52%

Annual Revenue

$29,044

AirDNA projects $142/night at 56% occupancy ($29,044).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,455

Annual Expenses

$17,456

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$942

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$242

Management & Platform Fees

$73

Platform Fee (i.e. Airbnb)

$73

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

$3,560

Deductible property tax

$742

Est. Depreciation Value

$38,542

Profit on this property

$11,588

Your total deduction

$31,256

So, your new taxable income is your previous income minus your total deduction ($150,000 - $31,256)

$118,744

Your old tax bill

$45,000

Your new tax bill

$35,623

Estimated tax savings

$9,377

1005 N 37th St Sheboygan, Wisconsin, 53081-3686

2 bed • 1 bath • 5 guests • $75,000

Annual Revenue

$29,044

Profit (Cash Flow)

$6,536

Cap Rate

15.5%

Annual Revenue

$29,044

AirDNA projects $142/night at 56% occupancy ($29,044)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.81% 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

27.81%

Cap Rate

15.45%

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

$3,560

Deductible property tax

$742

Your total deduction

$4,936

Your adjusted annual income

$150,000 - $4,936 = $145,064

Taxes on $145,064 (30%)

$43,519

Your old tax bill

$45,000

Your new tax bill

$43,519

Estimated tax savings

$1,481

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