1251 Canyon Rd
Wisconsin Dells, Wisconsin, 53965-9179
2 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$44,333
Profit (Cash Flow)
$6,349
Cash on Cash Return
9.1%
Annual Revenue
AirDNA projects $289/night at 42% occupancy ($44,333).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.1% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.1%
Cap Rate
9.05%
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
$13,051
Deductible property tax
$2,722
Your total deduction
$35,459
Your adjusted annual income
$150,000 - $35,459 = $114,540
Taxes on $114,540 (30%)
$34,362
Your old tax bill
$45,000
Your new tax bill
$34,362
Estimated tax savings
$10,637
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