BNBCalc Short Term Rental Investment Analysis 10445 N Bay Rd, Sister Bay, WI 54234, USA

3 bed • 2 bath • 8 guests • $425,000

BNB

Calc

Annual Revenue

$101,611

Profit (Cash Flow)

$47,894

Cap Rate

17.6%

Annual Revenue

$101,611

AirDNA projects $428/night at 65% occupancy ($101,610).

BNB Calc projects a 65% occupancy rate, $428 rate per night.

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

Return Metrics

45.07% 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)	$47,894	$95,788	$143,682	$191,576	$239,470	$478,941	$1,436,823
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$339,999	$339,999	$339,999	$339,999	$339,999	$339,999	$339,999
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$485,644	$546,670	$608,091	$669,917	$732,162	$1,050,105	$2,468,410

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.07%

Cap Rate

17.58%

Return on Investment

61.71%

10445 N Bay Rd Sister Bay, Wisconsin, 54234-9540

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$101,611

Annual Revenue

Projected nightly rate is $428/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$47,894

Profit

Revenue

$101,611

Operating Expenses

$26,889

Operating Income

$74,721

Mortgage & Taxes

$26,827

Profit (Cash Flow)

$47,894

$106,250

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$8,500

Closing Costs

$12,750

Total

$106,250

DSCR Ratio

Strong

2.79

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.07%

Cap Rate

17.58%

Return on Investment

61.71%

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

$17,110

Deductible property tax

$4,675

Your total deduction

-$5,369

Your adjusted annual income

$150,000 - -$5,369 = $155,369

Taxes on $155,369 (30%)

$46,611

Your old tax bill

$45,000

Your new tax bill

$46,611

Estimated tax savings

-$1,611

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