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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

20.94%

Cap Rate

12.29%

Return on Investment

35.99%

232 Water St Oconto, Wisconsin, 54153-1532

2 bed • 1 bath • 4 guests

Purchase Price

Est. $863/mo

Inquire about this property

Contact Agent

$41,430

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

20.94%

Cap Rate

12.29%

Return on Investment

35.99%

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