BNBCalc.com Investment Analysis Report of 309 N 17th Dr, Sturgeon Bay, WI 54235, USA

3 bed • 2.5 bath • 8 guests • $340,000

BNB

Calc

Return Metrics

24.44% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

24.44%

Cap Rate

12.98%

Return on Investment

40.03%

Annual Revenue

$66,474

AirDNA projects $325/night at 56% occupancy ($66,474).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,860

Annual Expenses

$22,322

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,254

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$554

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,137

Deductible property tax

$3,366

Est. Depreciation Value

$162,112

Profit on this property

$44,153

Your total deduction

$137,462

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,462)

$12,538

Your old tax bill

$45,000

Your new tax bill

$3,761

Estimated tax savings

$41,239

309 N 17th Dr

Sturgeon Bay, Wisconsin, 54235-3205

3 bed • 2.5 bath • 8 guests • $340,000

Annual Revenue

$66,474

Profit (Cash Flow)

$21,221

Cap Rate

13.0%

Annual Revenue

$66,474

AirDNA projects $325/night at 56% occupancy ($66,474)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.44% 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

24.44%

Cap Rate

12.98%

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 estimated deduction will be...

Deductible mortgage interest

$16,137

Deductible property tax

$3,366

Your total deduction

$26,974

Your adjusted annual income

$150,000 - $26,974 = $123,026

Taxes on $123,026 (30%)

$36,908

Your old tax bill

$45,000

Your new tax bill

$36,908

Estimated tax savings

$8,092

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