BNBCalc Short Term Rental Investment Analysis 10392 Northwoods Dr, Sister Bay, WI 54234, USA

3 bed • 3 bath • 10 guests • $515,000

BNB

Calc

Annual Revenue

$100,442

Profit (Cash Flow)

$35,859

Cap Rate

14.4%

Annual Revenue

$100,442

AirDNA projects $406/night at 70% occupancy ($103,802).

BNB Calc projects a 50% occupancy rate, $550 rate per night.

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

Return Metrics

30.46% 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)	$35,859	$71,718	$107,577	$143,436	$179,295	$358,591	$1,075,773
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$463,500	$463,500	$463,500	$463,500	$463,500	$463,500	$463,500
Down Payment	$51,500	$51,500	$51,500	$51,500	$51,500	$51,500	$51,500
Property Appreciation	$15,450	$31,363	$47,754	$64,637	$82,026	$177,116	$735,040
Total Return	$566,309	$618,081	$670,331	$723,073	$776,321	$1,050,708	$2,325,813

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.46%

Cap Rate

14.42%

Return on Investment

48.42%

10392 Northwoods Dr Sister Bay, Wisconsin, 54234-9282

3 bed • 3 bath • 10 guests

Purchase Price

Est. $2,470/mo

Inquire about this property

Contact Agent

$100,442

Annual Revenue

Projected nightly rate is $406/night at 70% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,859

Profit

Revenue

$100,442

Operating Expenses

$26,137

Operating Income

$74,305

Mortgage & Taxes

$38,446

Profit (Cash Flow)

$35,859

$117,700

Cash Investment

Down Payment

$51,500

Renos & Furnishing

$50,750

Closing Costs

$15,450

Total

$117,700

DSCR Ratio

Strong

1.93

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.46%

Cap Rate

14.42%

Return on Investment

48.42%

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

$27,498

Deductible property tax

$5,098

Your total deduction

$21,515

Your adjusted annual income

$150,000 - $21,515 = $128,485

Taxes on $128,485 (30%)

$38,546

Your old tax bill

$45,000

Your new tax bill

$38,546

Estimated tax savings

$6,454

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