11217 Frontier Rd
Ellison Bay, Wisconsin, 54210-9710
4 bed • 3 bath • 12 guests • $465,000
Annual Revenue
$88,389
Profit (Cash Flow)
$31,562
Cash on Cash Return
26.8%
Annual Revenue
AirDNA projects $413/night at 74% occupancy ($111,625).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.81% 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
26.81%
Cap Rate
13.53%
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
$22,069
Deductible property tax
$4,603
Your total deduction
$38,972
Your adjusted annual income
$150,000 - $38,972 = $111,027
Taxes on $111,027 (30%)
$33,308
Your old tax bill
$45,000
Your new tax bill
$33,308
Estimated tax savings
$11,691
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