610 Jefferson St
Sturgeon Bay, Wisconsin, 54235-2156
4 bed • 2 bath • 9 guests • $260,000
Annual Revenue
$54,406
Profit (Cash Flow)
$16,121
Cash on Cash Return
22.9%
Annual Revenue
AirDNA projects $266/night at 56% occupancy ($54,406).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.93% 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
22.93%
Cap Rate
12.94%
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
$12,339
Deductible property tax
$2,573
Your total deduction
$26,190
Your adjusted annual income
$150,000 - $26,190 = $123,809
Taxes on $123,809 (30%)
$37,142
Your old tax bill
$45,000
Your new tax bill
$37,142
Estimated tax savings
$7,857
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