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

$103,802

Profit (Cash Flow)

$36,923

Cap Rate

14.6%

Annual Revenue

$103,802

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

BNB Calc projects a 70% occupancy rate, $406 rate per night.

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

Return Metrics

34.19% 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)	$36,922	$73,845	$110,767	$147,690	$184,612	$369,225	$1,107,676
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	$567,372	$620,208	$673,522	$727,327	$781,638	$1,061,342	$2,357,716

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.19%

Cap Rate

14.63%

Return on Investment

53.77%

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

$103,802

Annual Revenue

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

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$36,923

Profit

Revenue

$103,802

Operating Expenses

$28,434

Operating Income

$75,368

Mortgage & Taxes

$38,446

Profit (Cash Flow)

$36,923

$107,975

Cash Investment

Down Payment

$51,500

Renos & Furnishing

$48,750

Closing Costs

$7,725

Total

$107,975

DSCR Ratio

Strong

1.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.19%

Cap Rate

14.63%

Return on Investment

53.77%

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

$20,175

Your adjusted annual income

$150,000 - $20,175 = $129,825

Taxes on $129,825 (30%)

$38,947

Your old tax bill

$45,000

Your new tax bill

$38,947

Estimated tax savings

$6,053

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