BNBCalc.com Investment Analysis Report of 1251 Canyon Rd, Wisconsin Dells, WI 53965, USA

2 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Return Metrics

9.1% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.1%

Cap Rate

9.05%

Return on Investment

24.8%

Annual Revenue

$44,333

AirDNA projects $289/night at 42% occupancy ($44,333).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,620

Annual Expenses

$19,443

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,069

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$369

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$130,815

Profit on this property

$24,890

Your total deduction

$121,699

So, your new taxable income is your previous income minus your total deduction ($150,000 - $121,699)

$28,301

Your old tax bill

$45,000

Your new tax bill

$8,490

Estimated tax savings

$36,510

1251 Canyon Rd

Wisconsin Dells, Wisconsin, 53965-9179

2 bed • 2 bath • 6 guests • $275,000

Annual Revenue

$44,333

Profit (Cash Flow)

$6,350

Cap Rate

9.1%

Annual Revenue

$44,333

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 (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 estimated deduction will be...

Deductible mortgage interest

$13,052

Deductible property tax

$2,722

Your total deduction

$32,547

Your adjusted annual income

$150,000 - $32,547 = $117,453

Taxes on $117,453 (30%)

$35,236

Your old tax bill

$45,000

Your new tax bill

$35,236

Estimated tax savings

$9,764

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