424 Woodhaven Ct Sheboygan, Wisconsin, 53081-8228
4 bed • 3 bath • 10 guests • $498,000
Annual Revenue
$72,957
Profit (Cash Flow)
$7,217
Cap Rate
9.6%
Annual Revenue
AirDNA projects $255/night at 61% occupancy ($56,814)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.55% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.55%
Cap Rate
9.58%
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
$25,962
Deductible property tax
$3,984
Your total deduction
$63,229
Your adjusted annual income
$150,000 - $63,229 = $86,771
Taxes on $86,771 (30%)
$26,031
Your old tax bill
$45,000
Your new tax bill
$26,031
Estimated tax savings
$18,969
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