BNBCalc Short Term Rental Investment Analysis 10903 Lake Dr, Two Rivers, WI 54241, USA

5 bed • 3 bath • 12 guests • $1,000,000

BNB

Calc

Report by:

Jeremy Udovich

CEO at SheboyganVacationRentals.com

+12315803065

jeremyudovich@gmail.com

www.sheboyganvacationrentals.com

Annual Revenue

$219,146

Profit (Cash Flow)

$29,116

Cap Rate

10.3%

Annual Revenue

$219,146

AirDNA projects $917/night at 43% occupancy ($144,019).

BNB Calc projects a 40% occupancy rate, $1,500 rate per night.

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

Return Metrics

6.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,115	$58,231	$87,347	$116,463	$145,579	$291,158	$873,476
Revenue Appreciation	$2,191	$4,404	$6,640	$8,898	$11,178	$22,927	$76,229
Home Equity	$8,126	$16,840	$26,184	$36,203	$46,947	$113,500	$799,999
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$269,433	$340,377	$412,899	$487,074	$562,979	$971,503	$3,376,968

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.92%

Cap Rate

10.29%

Return on Investment

15.36%

10903 Lake Dr Two Rivers, Wisconsin, 54241-9559

5 bed • 3 bath • 12 guests

Purchase Price

Inquire about this property

Contact Jeremy

CEO at SheboyganVacationRentals.com

Airbnb Investor Score

$29,115

Annual Profit

10.3%

Cap Rate

6.9%

Cash on Cash

$219,146

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$29,116

Profit

Revenue

$219,146

Operating Expenses

$116,161

Operating Income

$102,985

Mortgage & Taxes

$73,869

Profit (Cash Flow)

$29,116

$452,000

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$250,000

Closing Costs

$2,000

Total

$452,000

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.92%

Cap Rate

10.29%

Return on Investment

15.36%

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

$55,480

Deductible property tax

$10,000

Your total deduction

$106,159

Your adjusted annual income

$150,000 - $106,159 = $43,841

Taxes on $43,841 (30%)

$13,152

Your old tax bill

$45,000

Your new tax bill

$13,152

Estimated tax savings

$31,848

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