BNBCalc Short Term Rental Investment Analysis 289 Mariealain Drive, Wisconsin Dells, WI, USA

2 bed • 2 bath • 6 guests • $249,900

BNB

Calc

Annual Revenue

$98,689

Profit (Cash Flow)

$57,255

Cap Rate

29.1%

Annual Revenue

$98,689

AirDNA projects $386/night at 70% occupancy ($98,688).

BNB Calc projects a 70% occupancy rate, $386 rate per night.

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

Return Metrics

89.49% 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)	$57,254	$114,509	$171,764	$229,019	$286,273	$572,547	$1,717,643
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,896	$5,944	$9,151	$12,526	$16,077	$36,812	$199,919
Down Payment	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980
Property Appreciation	$7,497	$15,218	$23,172	$31,364	$39,802	$85,944	$356,672
Total Return	$117,628	$185,653	$254,068	$322,890	$392,133	$745,285	$2,324,216

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.49%

Cap Rate

29.12%

Return on Investment

105.73%

289 Mariealain Dr Wisconsin Dells, Wisconsin, 53965-9616

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$98,689

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$57,255

Profit

Revenue

$98,689

Operating Expenses

$25,910

Operating Income

$72,779

Mortgage & Taxes

$15,525

Profit (Cash Flow)

$57,255

$63,977

Cash Investment

Down Payment

$49,980

Renos & Furnishing

$6,500

Closing Costs

$7,497

Total

$63,977

DSCR Ratio

Strong

4.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

89.49%

Cap Rate

29.12%

Return on Investment

105.73%

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

$10,061

Deductible property tax

$2,499

Your total deduction

-$32,042

Your adjusted annual income

$150,000 - -$32,042 = $182,042

Taxes on $182,042 (30%)

$54,613

Your old tax bill

$45,000

Your new tax bill

$54,613

Estimated tax savings

-$9,613

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