BNBCalc.com Investment Analysis Report of 610 Jefferson St, Sturgeon Bay, WI 54235, USA

4 bed • 2 bath • 9 guests • $260,000

BNB

Calc

Return Metrics

22.93% 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

22.93%

Cap Rate

12.94%

Return on Investment

37.66%

Annual Revenue

$54,407

AirDNA projects $266/night at 56% occupancy ($54,406).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,729

Annual Expenses

$20,753

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,153

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$453

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

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

$12,340

Deductible property tax

$2,574

Est. Depreciation Value

$126,467

Profit on this property

$33,654

Your total deduction

$107,727

So, your new taxable income is your previous income minus your total deduction ($150,000 - $107,727)

$42,273

Your old tax bill

$45,000

Your new tax bill

$12,682

Estimated tax savings

$32,318

610 Jefferson St

Sturgeon Bay, Wisconsin, 54235-2156

4 bed • 2 bath • 9 guests • $260,000

Annual Revenue

$54,407

Profit (Cash Flow)

$16,122

Cap Rate

12.9%

Annual Revenue

$54,407

AirDNA projects $266/night at 56% occupancy ($54,407)

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 (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

$12,340

Deductible property tax

$2,574

Your total deduction

$21,487

Your adjusted annual income

$150,000 - $21,487 = $128,513

Taxes on $128,513 (30%)

$38,554

Your old tax bill

$45,000

Your new tax bill

$38,554

Estimated tax savings

$6,446

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