BNBCalc Short Term Rental Investment Analysis 1545 2nd Ave, Cumberland, WI 54829

5 bed • 1 bath • 15 guests • $299,000

BNB

Calc

Annual Revenue

$48,629

Profit (Cash Flow)

$8,457

Cap Rate

9.6%

Annual Revenue

$48,629

AirDNA projects $317/night at 42% occupancy ($48,628).

BNB Calc projects a 42% occupancy rate, $317 rate per night.

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

Return Metrics

10.43% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,457	$16,914	$25,371	$33,829	$42,286	$84,572	$253,718
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$316,427	$334,123	$352,097	$370,356	$388,909	$486,403	$979,469

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.43%

Cap Rate

9.57%

Return on Investment

25.13%

1545 2nd Ave Cumberland, WI, 54829

5 bed • 1 bath • 15 guests

Purchase Price

Est. $1,434/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$8,457

Annual Profit

9.6%

Cap Rate

10.4%

Cash on Cash

$48,629

Annual Revenue

AirDNA projects $317/night at 42% occupancy ($48,628.58).

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

$8,457

Profit

Revenue

$48,629

Operating Expenses

$20,002

Operating Income

$28,627

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$8,457

$81,020

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$12,250

Closing Costs

$8,970

Total

$81,020

DSCR Ratio

Strong

1.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.43%

Cap Rate

9.57%

Return on Investment

25.13%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$22,855

Your adjusted annual income

$150,000 - $22,855 = $127,145

Taxes on $127,145 (30%)

$38,144

Your old tax bill

$45,000

Your new tax bill

$38,144

Estimated tax savings

$6,856

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -