10340 Knapinski Dr
Tomahawk, Wisconsin, 54487
8 bed • 6 bath • 20 guests • $600,000
Annual Revenue
$0
Profit (Cash Flow)
-$54,144
Cash on Cash Return
-34.4%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-34.37% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-34.37%
Cap Rate
-2.28%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$148,755
Your adjusted annual income
$150,000 - $148,755 = $1,244
Taxes on $1,244 (30%)
$373
Your old tax bill
$45,000
Your new tax bill
$373
Estimated tax savings
$44,626
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