10445 N Bay Rd
Sister Bay, Wisconsin, 54234-9540
3 bed • 2 bath • 8 guests • $425,000
Annual Revenue
$101,610
Profit (Cash Flow)
$47,901
Cash on Cash Return
45.1%
Annual Revenue
AirDNA projects $428/night at 65% occupancy ($101,610).
Occupancy Rate
Avg Daily Rate
Return Metrics
45.08% 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
45.08%
Cap Rate
17.58%
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
$17,110
Deductible property tax
$4,675
Your total deduction
$14,963
Your adjusted annual income
$150,000 - $14,963 = $135,036
Taxes on $135,036 (30%)
$40,510
Your old tax bill
$45,000
Your new tax bill
$40,510
Estimated tax savings
$4,489
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