BNBCalc.com Investment Analysis Report of 5510 Spooner Lake Rd, Spooner, WI 54801, USA

3 bed • 3 bath • 10 guests • $300,000

BNB

Calc

Return Metrics

23.22% 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

23.22%

Cap Rate

12.76%

Return on Investment

38.58%

Annual Revenue

$60,010

AirDNA projects $265/night at 62% occupancy ($60,009).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,810

Annual Expenses

$21,721

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,200

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$500

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,769

Profit on this property

$38,288

Your total deduction

$122,689

So, your new taxable income is your previous income minus your total deduction ($150,000 - $122,689)

$27,311

Your old tax bill

$45,000

Your new tax bill

$8,193

Estimated tax savings

$36,807

5510 Spooner Lake Rd

Spooner, Wisconsin, 54801

3 bed • 3 bath • 10 guests • $300,000

Annual Revenue

$60,010

Profit (Cash Flow)

$18,056

Cap Rate

12.8%

Annual Revenue

$60,010

AirDNA projects $265/night at 62% occupancy ($60,010)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.22% 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

23.22%

Cap Rate

12.76%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$24,689

Your adjusted annual income

$150,000 - $24,689 = $125,311

Taxes on $125,311 (30%)

$37,593

Your old tax bill

$45,000

Your new tax bill

$37,593

Estimated tax savings

$7,407

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