5510 Spooner Lake Rd
Spooner, Wisconsin, 54801
3 bed • 3 bath • 10 guests • $300,000
Annual Revenue
$60,009
Profit (Cash Flow)
$18,056
Cash on Cash Return
23.2%
Annual Revenue
AirDNA projects $265/night at 62% occupancy ($60,009).
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
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
$2,969
Your total deduction
$28,609
Your adjusted annual income
$150,000 - $28,609 = $121,390
Taxes on $121,390 (30%)
$36,417
Your old tax bill
$45,000
Your new tax bill
$36,417
Estimated tax savings
$8,582
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