BNBCalc.com Investment Analysis Report of 624 Alabama Ave, Sheboygan, WI 53081, USA

4 bed • 2 bath • 8 guests • $165,000

BNB

Calc

Return Metrics

37.75% 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

37.75%

Cap Rate

17.82%

Return on Investment

51.32%

Annual Revenue

$49,538

AirDNA projects $411/night at 33% occupancy ($49,538).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,677

Annual Expenses

$20,120

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,113

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$413

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$7,831

Deductible property tax

$1,633

Est. Depreciation Value

$82,713

Profit on this property

$29,418

Your total deduction

$62,760

So, your new taxable income is your previous income minus your total deduction ($150,000 - $62,760)

$87,240

Your old tax bill

$45,000

Your new tax bill

$26,172

Estimated tax savings

$18,828

624 Alabama Ave

Sheboygan, Wisconsin, 53081-5340

4 bed • 2 bath • 8 guests • $165,000

Annual Revenue

$49,538

Profit (Cash Flow)

$18,294

Cap Rate

17.8%

Annual Revenue

$49,538

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 (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

$7,831

Deductible property tax

$1,633

Your total deduction

$6,312

Your adjusted annual income

$150,000 - $6,312 = $143,688

Taxes on $143,688 (30%)

$43,107

Your old tax bill

$45,000

Your new tax bill

$43,107

Estimated tax savings

$1,893

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