289 Mariealain Dr
Wisconsin Dells, Wisconsin, 53965-9616
2 bed • 2 bath • 6 guests • $249,900
Annual Revenue
$98,688
Profit (Cash Flow)
$56,663
Cash on Cash Return
88.6%
Annual Revenue
AirDNA projects $386/night at 70% occupancy ($98,688).
Occupancy Rate
Avg Daily Rate
Return Metrics
88.56% 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
88.56%
Cap Rate
28.88%
Tax Calculator
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
$10,060
Deductible property tax
$2,499
Your total deduction
-$18,733
Your adjusted annual income
$150,000 - -$18,733 = $168,733
Taxes on $168,733 (30%)
$50,619
Your old tax bill
$45,000
Your new tax bill
$50,619
Estimated tax savings
-$5,619
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