BNBCalc Short Term Rental Investment Analysis 614 E Lyon St, Milwaukee, WI, USA

3 bed • 3 bath • 10 guests • $400,000

BNB

Calc

Annual Revenue

$84,510

Profit (Cash Flow)

$30,583

Cap Rate

15.1%

Annual Revenue

$84,510

AirDNA projects $503/night at 46% occupancy ($84,510).

BNB Calc projects a 46% occupancy rate, $503 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

50.34% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,583	$61,166	$91,749	$122,333	$152,916	$305,832	$917,497
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$442,583	$485,526	$528,840	$572,536	$616,625	$843,399	$1,888,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.34%

Cap Rate

15.11%

Return on Investment

77.37%

614 E Lyon St Milwaukee, Wisconsin, 53202-2008

3 bed • 3 bath • 10 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

Milwaukee

Guide

Zoning

Guide

Laws

$84,510

Annual Revenue

AirDNA projects $503/night at 46% occupancy ($84,510.15).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,583

Profit

Revenue

$84,510

Operating Expenses

$24,066

Operating Income

$60,444

Mortgage & Taxes

$29,861

Profit (Cash Flow)

$30,583

$60,750

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$8,750

Closing Costs

$12,000

Total

$60,750

DSCR Ratio

Strong

2.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.34%

Cap Rate

15.11%

Return on Investment

77.37%

STR 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 est deduction will be...

Deductible mortgage interest

$21,357

Deductible property tax

$3,960

Your total deduction

$56,524

Your adjusted annual income

$150,000 - $56,524 = $93,476

Taxes on $93,476 (30%)

$28,043

Your old tax bill

$45,000

Your new tax bill

$28,043

Estimated tax savings

$16,957

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com