1912 Wilson Lima Rd Oostburg, Wisconsin, 53070-1900
4 bed • 3 bath • 10 guests • $595,000
Annual Revenue
$105,574
Profit (Cash Flow)
$35,484
Cap Rate
11.8%
Annual Revenue
AirDNA projects $563/night at 60% occupancy ($123,379)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.54% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
1%
Cash on Cash Return
31.54%
Cap Rate
11.8%
Tax Calculator (USA)
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
$17,085
Deductible property tax
$6,783
Your total deduction
$52,175
Your adjusted annual income
$150,000 - $52,175 = $97,825
Taxes on $97,825 (30%)
$29,347
Your old tax bill
$45,000
Your new tax bill
$29,347
Estimated tax savings
$15,653
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