BNBCalc.com Investment Analysis Report of 1565 Tacoma Beach Rd, Sturgeon Bay, WI 54235, USA

5 bed • 3.5 bath • 12 guests • $725,000

BNB

Calc

Return Metrics

25.14% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.14%

Cap Rate

12.97%

Return on Investment

41.21%

Annual Revenue

$123,847

AirDNA projects $692/night at 49% occupancy ($123,846).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,482

Annual Expenses

$29,780

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,732

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,032

Management & Platform Fees

$310

Platform Fee (i.e. Airbnb)

$310

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$342,149

Profit on this property

$94,067

Your total deduction

$289,669

So, your new taxable income is your previous income minus your total deduction ($150,000 - $289,669)

-$139,669

Your old tax bill

$45,000

Your new tax bill

-$41,901

Estimated tax savings

$86,901

1565 Tacoma Beach Rd

Sturgeon Bay, Wisconsin, 54235

5 bed • 3.5 bath • 12 guests • $725,000

Annual Revenue

$123,847

Profit (Cash Flow)

$45,167

Cap Rate

13.0%

Annual Revenue

$123,847

AirDNA projects $692/night at 49% occupancy ($123,847)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.14% 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

25.14%

Cap Rate

12.97%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$56,541

Your adjusted annual income

$150,000 - $56,541 = $93,459

Taxes on $93,459 (30%)

$28,038

Your old tax bill

$45,000

Your new tax bill

$28,038

Estimated tax savings

$16,962

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