BNBCalc.com Investment Analysis Report of 10760 N Bay Shore Dr, Sister Bay, WI 54234, USA

5 bed • 4 bath • 12 guests • $500,000

BNB

Calc

Return Metrics

21.3% 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

21.3%

Cap Rate

12.19%

Return on Investment

36.86%

Annual Revenue

$85,832

AirDNA projects $470/night at 50% occupancy ($85,832).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,070

Annual Expenses

$24,838

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,415

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$715

Management & Platform Fees

$215

Platform Fee (i.e. Airbnb)

$215

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$238,602

Profit on this property

$60,994

Your total deduction

$206,288

So, your new taxable income is your previous income minus your total deduction ($150,000 - $206,288)

-$56,288

Your old tax bill

$45,000

Your new tax bill

-$16,887

Estimated tax savings

$61,887

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

Cap Rate

12.2%

Annual Revenue

$85,832

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 (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

$23,731

Deductible property tax

$4,950

Your total deduction

$43,664

Your adjusted annual income

$150,000 - $43,664 = $106,336

Taxes on $106,336 (30%)

$31,901

Your old tax bill

$45,000

Your new tax bill

$31,901

Estimated tax savings

$13,099

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