BNBCalc.com Investment Analysis Report of 10392 Northwoods Dr, Sister Bay, WI 54234, USA

3 bed • 3 bath • 10 guests • $515,000

BNB

Calc

Return Metrics

29.96% 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

29.96%

Cap Rate

14.31%

Return on Investment

47.92%

Annual Revenue

$100,442

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,228

Annual Expenses

$26,737

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,537

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$837

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

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

$27,498

Deductible property tax

$5,098

Est. Depreciation Value

$269,671

Profit on this property

$73,705

Your total deduction

$228,562

So, your new taxable income is your previous income minus your total deduction ($150,000 - $228,562)

-$78,562

Your old tax bill

$45,000

Your new tax bill

-$23,569

Estimated tax savings

$68,569

10392 Northwoods Dr Sister Bay, Wisconsin, 54234-9282

3 bed • 3 bath • 10 guests • $515,000

Annual Revenue

$100,442

Profit (Cash Flow)

$35,269

Cap Rate

14.3%

Annual Revenue

$100,442

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

Occupancy Rate

Avg Daily Rate

Return Metrics

29.96% 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

29.96%

Cap Rate

14.31%

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

$27,498

Deductible property tax

$5,098

Your total deduction

$44,322

Your adjusted annual income

$150,000 - $44,322 = $105,678

Taxes on $105,678 (30%)

$31,703

Your old tax bill

$45,000

Your new tax bill

$31,703

Estimated tax savings

$13,297

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