BNBCalc Short Term Rental Investment Analysis 1565 Tacoma Beach Rd, Sturgeon Bay, WI 54235, USA

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

BNB

Calc

Annual Revenue

$123,847

Profit (Cash Flow)

$45,761

Cap Rate

13.1%

Annual Revenue

$123,847

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

BNB Calc projects a 49% occupancy rate, $692 rate per night.

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

Return Metrics

25.47% 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)	$45,760	$91,521	$137,281	$183,042	$228,803	$457,606	$1,372,818
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,122	$14,684	$22,712	$31,235	$40,284	$94,622	$580,000
Down Payment	$145,000	$145,000	$145,000	$145,000	$145,000	$145,000	$145,000
Property Appreciation	$21,750	$44,152	$67,227	$90,993	$115,473	$249,339	$1,034,765
Total Return	$219,633	$295,357	$372,221	$450,272	$529,561	$946,568	$3,132,583

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.47%

Cap Rate

13.05%

Return on Investment

41.54%

1565 Tacoma Beach Rd Sturgeon Bay, Wisconsin, 54235

5 bed • 3.5 bath • 12 guests

Purchase Price

Est. $3,477/mo

Inquire about this property

Contact Agent

$123,847

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$45,761

Profit

Revenue

$123,847

Operating Expenses

$29,180

Operating Income

$94,667

Mortgage & Taxes

$48,906

Profit (Cash Flow)

$45,761

$179,625

Cash Investment

Down Payment

$145,000

Renos & Furnishing

$12,875

Closing Costs

$21,750

Total

$179,625

DSCR Ratio

Strong

1.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.47%

Cap Rate

13.05%

Return on Investment

41.54%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$27,841

Your adjusted annual income

$150,000 - $27,841 = $122,159

Taxes on $122,159 (30%)

$36,648

Your old tax bill

$45,000

Your new tax bill

$36,648

Estimated tax savings

$8,352

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