2857 Stevens St Madison, Wisconsin, 53705-3600
4 bed • 3 bath • 12 guests • $550,000
Annual Revenue
$109,208
Profit (Cash Flow)
$44,239
Cap Rate
14.8%
Annual Revenue
AirDNA projects $650/night at 48% occupancy ($113,956)
Occupancy Rate
Avg Daily Rate
Return Metrics
32.23% 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
32.23%
Cap Rate
14.78%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$33,112
Your adjusted annual income
$150,000 - $33,112 = $116,888
Taxes on $116,888 (30%)
$35,066
Your old tax bill
$45,000
Your new tax bill
$35,066
Estimated tax savings
$9,934
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