BNBCalc Short Term Rental Investment Analysis 1005 N 37th St, Sheboygan, WI 53081, USA

2 bed • 1 bath • 5 guests • $75,000

BNB

Calc

Annual Revenue

$29,044

Profit (Cash Flow)

$7,129

Cap Rate

16.3%

Annual Revenue

$29,044

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

BNB Calc projects a 56.00000000000001% occupancy rate, $142 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

30.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,129	$14,258	$21,387	$28,516	$35,645	$71,291	$213,875
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Down Payment	$15,000	$15,000	$15,000	$15,000	$15,000	$15,000	$15,000
Property Appreciation	$2,250	$4,567	$6,954	$9,413	$11,945	$25,793	$107,044
Total Return	$84,379	$93,825	$103,342	$112,929	$122,591	$172,085	$395,920

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.33%

Cap Rate

16.25%

Return on Investment

43.04%

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

2 bed • 1 bath • 5 guests

Purchase Price

Est. $360/mo

Inquire about this property

Contact Agent

$29,044

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,129

Profit

Revenue

$29,044

Operating Expenses

$16,856

Operating Income

$12,188

Mortgage & Taxes

$5,059

Profit (Cash Flow)

$7,129

$23,500

Cash Investment

Down Payment

$15,000

Renos & Furnishing

$6,250

Closing Costs

$2,250

Total

$23,500

DSCR Ratio

Strong

2.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.33%

Cap Rate

16.25%

Return on Investment

43.04%

STR 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 est deduction will be...

Deductible mortgage interest

$3,560

Deductible property tax

$742

Your total deduction

$1,163

Your adjusted annual income

$150,000 - $1,163 = $148,837

Taxes on $148,837 (30%)

$44,651

Your old tax bill

$45,000

Your new tax bill

$44,651

Estimated tax savings

$349

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com