232 Water St Oconto, Wisconsin, 54153-1532
2 bed • 1 bath • 4 guests • $180,000
Annual Revenue
$41,430
Profit (Cash Flow)
$9,992
Cap Rate
12.3%
Annual Revenue
AirDNA projects $199/night at 57% occupancy ($41,430)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.96% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.96%
Cap Rate
12.29%
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
$8,543
Deductible property tax
$1,782
Your total deduction
$15,855
Your adjusted annual income
$150,000 - $15,855 = $134,145
Taxes on $134,145 (30%)
$40,244
Your old tax bill
$45,000
Your new tax bill
$40,244
Estimated tax savings
$4,756
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