BNBCalc.com Investment Analysis Report of 157 Clar Lin Rd, Algoma, WI 54201, USA

3 bed • 2 bath • 8 guests • $400,000

BNB

Calc

Return Metrics

-0.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.42%

Cap Rate

6.63%

Return on Investment

15.42%

Annual Revenue

$69,579

AirDNA projects $381/night at 87% occupancy ($121,067).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,586

Annual Expenses

$43,028

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,450

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$500

Other

$0

Cleaning Cost

$250

Management & Platform Fees

$1,676

Platform Fee (i.e. Airbnb)

$174

Property Manager Fee

$1,502

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,666

Profit on this property

$26,551

Your total deduction

$186,059

So, your new taxable income is your previous income minus your total deduction ($150,000 - $186,059)

-$36,059

Your old tax bill

$45,000

Your new tax bill

-$10,818

Estimated tax savings

$55,818

157 Clar Lin Rd Algoma, Wisconsin, 54201

3 bed • 2 bath • 8 guests • $400,000

Annual Revenue

$69,579

Profit (Cash Flow)

-$425

Cap Rate

6.6%

Annual Revenue

$69,579

AirDNA projects $381/night at 87% occupancy ($121,067)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.42%

Cap Rate

6.63%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$56,811

Your adjusted annual income

$150,000 - $56,811 = $93,189

Taxes on $93,189 (30%)

$27,957

Your old tax bill

$45,000

Your new tax bill

$27,957

Estimated tax savings

$17,043

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