5951 Airport Rd
Boulder Junction, Wisconsin, 54512
4 bed • 2 bath • 10 guests • $625,000
Annual Revenue
$75,503
Profit (Cash Flow)
$5,675
Cash on Cash Return
6.2%
Annual Revenue
AirDNA projects $304/night at 68% occupancy ($75,503).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.18% 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
6.18%
Cap Rate
8.32%
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
$28,307
Deductible property tax
$6,875
Your total deduction
$81,747
Your adjusted annual income
$150,000 - $81,747 = $68,252
Taxes on $68,252 (30%)
$20,475
Your old tax bill
$45,000
Your new tax bill
$20,475
Estimated tax savings
$24,524
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