10760 N Bay Shore Dr Sister Bay, Wisconsin, 54234
5 bed • 4 bath • 12 guests
Est. $2,398/mo

Inquire about this property
Contact Agent
$85,832
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$27,866
Profit
Revenue
$85,832
Operating Expenses
$24,238
Operating Income
$61,594
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$27,866
$128,000
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$13,000
Closing Costs
$15,000
Total
$128,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.77%
Cap Rate
12.31%
STR Tax Calculator (USA)
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
$23,731
Deductible property tax
$4,950
Your total deduction
$23,462
Your adjusted annual income
$150,000 - $23,462 = $126,538
Taxes on $126,538 (30%)
$37,961
Your old tax bill
$45,000
Your new tax bill
$37,961
Estimated tax savings
$7,039
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com