1565 Tacoma Beach Rd
Sturgeon Bay, Wisconsin, 54235
5 bed • 3.5 bath • 12 guests • $725,000
Annual Revenue
$123,846
Profit (Cash Flow)
$45,166
Cash on Cash Return
25.1%
Annual Revenue
AirDNA projects $692/night at 49% occupancy ($123,846).
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
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
$62,308
Your adjusted annual income
$150,000 - $62,308 = $87,691
Taxes on $87,691 (30%)
$26,307
Your old tax bill
$45,000
Your new tax bill
$26,307
Estimated tax savings
$18,692
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