BNBCalc Short Term Rental Investment Analysis 191 North Broadway unit 609, Milwaukee, WI 53202, USA

1 bed • 1 bath • 4 guests • $230,000

BNB

Calc

Report by:

roxcassie16@aol.com

Annual Revenue

$35,611

Profit (Cash Flow)

$7,066

Cap Rate

11.5%

Annual Revenue

$35,611

AirDNA projects $148/night at 65% occupancy ($35,136).

BNB Calc projects a 65% occupancy rate, $150 rate per night.

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

Return Metrics

13.35% 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)	$7,066	$14,132	$21,198	$28,264	$35,330	$70,661	$211,985
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,478	$5,097	$7,863	$10,785	$13,872	$32,124	$183,999
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$62,444	$79,236	$96,388	$113,917	$131,836	$227,887	$770,255

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.35%

Cap Rate

11.52%

Return on Investment

31.08%

191 N Broadway Milwaukee, Wisconsin, 53202-6030

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

Milwaukee

Guide

Zoning

Guide

Laws

$35,611

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,066

Profit

Revenue

$35,611

Operating Expenses

$9,108

Operating Income

$26,503

Mortgage & Taxes

$19,437

Profit (Cash Flow)

$7,066

$52,900

Cash Investment

Down Payment

$46,000

Renos & Furnishing

Closing Costs

$6,900

Total

$52,900

DSCR Ratio

Strong

1.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.35%

Cap Rate

11.52%

Return on Investment

31.08%

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

$9,995

Deductible property tax

$6,900

Your total deduction

$15,500

Your adjusted annual income

$150,000 - $15,500 = $134,500

Taxes on $134,500 (30%)

$40,350

Your old tax bill

$45,000

Your new tax bill

$40,350

Estimated tax savings

$4,650

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