2004 Lakeshore Dr Sheboygan, Wisconsin, 53081-6034
3 bed • 2 bath • 8 guests • $550,000
Annual Revenue
$98,890
Profit (Cash Flow)
$23,688
Cap Rate
12.7%
Annual Revenue
AirDNA projects $245/night at 64% occupancy ($57,270)
Occupancy Rate
Avg Daily Rate
Return Metrics
24.09% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
2.9%
Revenue Appreciation
0%
Cash on Cash Return
24.09%
Cap Rate
12.69%
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
$31,689
Deductible property tax
$6,050
Your total deduction
$56,410
Your adjusted annual income
$150,000 - $56,410 = $93,590
Taxes on $93,590 (30%)
$28,077
Your old tax bill
$45,000
Your new tax bill
$28,077
Estimated tax savings
$16,923
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