10760 N Bay Shore Dr
Sister Bay, Wisconsin, 54234
5 bed • 4 bath • 12 guests • $500,000
Annual Revenue
$85,832
Profit (Cash Flow)
$27,274
Cash on Cash Return
21.3%
Annual Revenue
AirDNA projects $470/night at 50% occupancy ($85,832).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.3% 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
21.3%
Cap Rate
12.19%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$49,488
Your adjusted annual income
$150,000 - $49,488 = $100,511
Taxes on $100,511 (30%)
$30,153
Your old tax bill
$45,000
Your new tax bill
$30,153
Estimated tax savings
$14,846
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