624 Alabama Ave
Sheboygan, Wisconsin, 53081-5340
4 bed • 2 bath • 8 guests • $165,000
Annual Revenue
$49,538
Profit (Cash Flow)
$18,294
Cash on Cash Return
37.8%
Annual Revenue
AirDNA projects $411/night at 33% occupancy ($49,538).
Occupancy Rate
Avg Daily Rate
Return Metrics
37.75% 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
37.75%
Cap Rate
17.82%
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
$7,831
Deductible property tax
$1,633
Your total deduction
$11,015
Your adjusted annual income
$150,000 - $11,015 = $138,984
Taxes on $138,984 (30%)
$41,695
Your old tax bill
$45,000
Your new tax bill
$41,695
Estimated tax savings
$3,304
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