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

2 bed • 2 bath • 5 guests • $234,000

BNB

Calc

Annual Revenue

$51,134

Profit (Cash Flow)

$13,097

Cap Rate

13.4%

Annual Revenue

$51,134

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

BNB Calc projects a 70% occupancy rate, $200 rate per night.

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

Return Metrics

51.92% 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)	$13,096	$26,193	$39,289	$52,386	$65,482	$130,965	$392,895
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,729	$5,628	$8,705	$11,971	$15,440	$36,266	$222,300
Down Payment	$11,700	$11,700	$11,700	$11,700	$11,700	$11,700	$11,700
Property Appreciation	$7,020	$14,250	$21,698	$29,369	$37,270	$80,476	$333,979
Total Return	$34,546	$57,771	$81,392	$105,426	$129,892	$259,408	$960,874

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.92%

Cap Rate

13.42%

Return on Investment

90.58%

289 Mariealain Dr Wisconsin Dells, Wisconsin, 53965-9616

2 bed • 2 bath • 5 guests

Purchase Price

Est. $1,122/mo

Inquire about this property

Contact Agent

$51,134

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,097

Profit

Revenue

$51,134

Operating Expenses

$19,727

Operating Income

$31,407

Mortgage & Taxes

$18,310

Profit (Cash Flow)

$13,097

$25,220

Cash Investment

Down Payment

$11,700

Renos & Furnishing

$6,500

Closing Costs

$7,020

Total

$25,220

DSCR Ratio

Strong

1.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

51.92%

Cap Rate

13.42%

Return on Investment

90.58%

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

$13,188

Deductible property tax

$2,317

Your total deduction

$10,540

Your adjusted annual income

$150,000 - $10,540 = $139,460

Taxes on $139,460 (30%)

$41,838

Your old tax bill

$45,000

Your new tax bill

$41,838

Estimated tax savings

$3,162

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