328 Ontario Ave Sheboygan, Wisconsin, 53081-4134
3 bed • 2.5 bath • 8 guests • $379,000
Annual Revenue
$65,287
Profit (Cash Flow)
$7,931
Cap Rate
8.8%
Annual Revenue
AirDNA projects $283/night at 47% occupancy ($48,581)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.29% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.29%
Cap Rate
8.81%
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
$14,203
Deductible property tax
$3,980
Your total deduction
$41,447
Your adjusted annual income
$150,000 - $41,447 = $108,553
Taxes on $108,553 (30%)
$32,566
Your old tax bill
$45,000
Your new tax bill
$32,566
Estimated tax savings
$12,434
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