BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 232 Water St, Oconto, WI 54153, USA

2 bed • 1 bath • 4 guests • $180,000

BNB

Calc

Report by:

rietzkristen@gmail.com

Annual Revenue

$41,430

Profit (Cash Flow)

$9,982

Cap Rate

12.3%

Annual Revenue

$41,430

AirDNA projects $199/night at 57% occupancy ($41,429).

BNB Calc projects a 56.99999999999999% occupancy rate, $199 rate per night.

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


Return Metrics

20.94% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,981$19,963$29,944$39,926$49,907$99,815$299,446
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,768$3,645$5,638$7,755$10,001$23,492$144,000
Down Payment$36,000$36,000$36,000$36,000$36,000$36,000$36,000
Property Appreciation$5,400$10,962$16,690$22,591$28,669$61,904$256,907
Total Return$53,149$70,570$88,274$106,272$124,578$221,212$736,353

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

20.94%

Cap Rate

12.29%

Return on Investment

35.99%

property-location

232 Water St Oconto, Wisconsin, 54153-1532

2 bed • 1 bath • 4 guests

Est. $863/mo

Agent

Inquire about this property

Contact Agent

$41,430

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$9,982

Profit

Revenue

$41,430

Operating Expenses

$19,306

Operating Income

$22,124

Mortgage & Taxes

$12,142

Profit (Cash Flow)

$9,982

$47,650

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$6,250

Closing Costs

$5,400

Total

$47,650

DSCR Ratio

Strong

1.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.94%

Cap Rate

12.29%

Profit (Cummulative)

$9,982

$1,768

$6,250

$5,400

$0

Total Gain

$17,150

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

$8,543

Deductible property tax

$1,782

Your total deduction

$8,713

Your adjusted annual income

$150,000 - $8,713 = $141,287


Taxes on $141,287 (30%)

$42,386

Your old tax bill

$45,000

Your new tax bill

$42,386


Estimated tax savings

$2,614

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