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
Cash on Cash Return
27.8%
Annual Revenue
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
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
$3,559
Deductible property tax
$742
Your total deduction
$7,735
Your adjusted annual income
$150,000 - $7,735 = $142,264
Taxes on $142,264 (30%)
$42,679
Your old tax bill
$45,000
Your new tax bill
$42,679
Estimated tax savings
$2,320
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