BNBCalc Short Term Rental Investment Analysis 113 Mill St, Theresa, WI, 53091

4 bed • 2 bath • 12 guests • $289,000

BNB

Calc

Annual Revenue

$100,807

Profit (Cash Flow)

$54,527

Cap Rate

25.6%

Annual Revenue

$100,807

Airbtics projects $460/night at 60% occupancy ($100,807). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $460 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,311	$92,957	$147,818	$236,683
Occupancy	47%	56%	78%	90%
Nightly Rate	$298	$440	$504	$702

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous Lakefront Retreat with Waterside Bar Area	$73,461	$504	38%	4	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Log House	$109,909	$385	78%	4	3	2	$0	❌	❌	❌	Y / N	⭐️ 5 (12)
Founders House - view the slopes of Little Switz	$54,272	$317	46%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (191)
Birchwood Lake Log Cabin on Private Peninsula	$94,801	$440	57%	4	2	4	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Forest Lake Getaway	$46,898	$293	37%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Woodworker's Lake House	$237,766	$682	93%	4	2.5	3	$150	✅	❌	❌	Y / Y	⭐️ 0 (1)
New home	$171,564	$461	99%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (33)
Aprés House - On the slopes of Little Switzerland	$58,229	$257	60%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (132)
Cozy Cabin on Lake with Fireplace & Sunrise Views	$80,716	$440	47%	4	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Large Group/Family THE LAKE HOUSE on Big Cedar, WI	$97,089	$500	50%	4	4	6	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lakeview Cottage Retreat \| Fire Pit \| Grill	$80,594	$734	30%	4	3	2	$280	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Villa Aspro	$219,513	$1,071	56%	4	2.5	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Glades House	$52,438	$251	55%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Luxury Vacation House w/ Hot-tub	$112,435	$480	64%	4	2.5	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (4)
Available Gorgeous Home-Where Hectic Life Ends	$156,518	$525	79%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (2)
Lake Sinissippi Retreat	$33,001	$184	49%	4	2.5	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (1)
Forest Lake Retreat	$109,469	$298	89%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)

Return Metrics

70.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$54,527	$109,054	$163,582	$218,109	$272,636	$545,273	$1,635,820
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$231,200	$231,200	$231,200	$231,200	$231,200	$231,200	$231,200
Down Payment	$57,800	$57,800	$57,800	$57,800	$57,800	$57,800	$57,800
Property Appreciation	$8,670	$17,600	$26,798	$36,272	$46,030	$99,391	$412,478
Total Return	$352,197	$415,654	$479,380	$543,381	$607,667	$933,665	$2,337,299

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.84%

Cap Rate

25.61%

Return on Investment

85.79%

113 Mill St Theresa, Wisconsin, 53091

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,386/mo

Inquire about this property

Contact Agent

378

Airbnb Investor Score

$54,527

Annual Profit

25.6%

Cap Rate

70.8%

Cash on Cash

$100,807

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Airbtics projects $460/night at 60% occupancy ($100,807).

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 42% of comparables

Seasonality

17 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$105,216

Avg annual revenue

60%

Avg occupancy rate

$460

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

$30k

$100k

$165k

$240k

$54,527

Profit

Revenue

$100,807

Operating Expenses

$26,785

Operating Income

$74,022

Mortgage & Taxes

$19,495

Profit (Cash Flow)

$54,527

$76,970

Cash Investment

Down Payment

$57,800

Renos & Furnishing

$10,500

Closing Costs

$8,670

Total

$76,970

DSCR Ratio

Strong

3.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

70.84%

Cap Rate

25.61%

Return on Investment

85.79%

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

$13,716

Deductible property tax

$2,861

Your total deduction

$10,026

Your adjusted annual income

$150,000 - $10,026 = $139,974

Taxes on $139,974 (30%)

$41,992

Your old tax bill

$45,000

Your new tax bill

$41,992

Estimated tax savings

$3,008

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

9,147 sqft

Year built:

1960

Size:

1,984 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 9,147 sqft

Building area: 1,984 sqft

Garage: Yes

Heating: Natural gas, forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air

View: Water

Parking: Attached, 2 Car

Amenities: Disposal, Oven

Price per square foot: $139

Lot Info

Zoning: -

Land Use: -

Parcel Number: 18612171043002

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $209,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $276,700

Schools

Elementary School: Theresa Elementary School with 9/10 star rating
Middle School: Lomira Middle with 8/10 star rating
High School: Lomira High School with 5/10 star rating