BNBCalc Short Term Rental Investment Analysis 624 Alabama Ave, Sheboygan, WI 53081, USA

4 bed • 2 bath • 8 guests • $165,000

BNB

Calc

Annual Revenue

$49,538

Profit (Cash Flow)

$18,888

Cap Rate

18.2%

Annual Revenue

$49,538

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

BNB Calc projects a 33% occupancy rate, $411 rate per night.

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

Return Metrics

38.98% 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)	$18,887	$37,775	$56,663	$75,550	$94,438	$188,877	$566,631
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$132,000	$132,000	$132,000	$132,000	$132,000	$132,000	$132,000
Down Payment	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000
Property Appreciation	$4,950	$10,048	$15,299	$20,708	$26,280	$56,746	$235,498
Total Return	$188,837	$212,823	$236,963	$261,259	$285,718	$410,623	$967,129

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.98%

Cap Rate

18.19%

Return on Investment

52.54%

624 Alabama Ave Sheboygan, Wisconsin, 53081-5340

4 bed • 2 bath • 8 guests

Purchase Price

Est. $791/mo

Inquire about this property

Contact Agent

$49,538

Annual Revenue

Projected nightly rate is $411/night at 33% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,888

Profit

Revenue

$49,538

Operating Expenses

$19,520

Operating Income

$30,018

Mortgage & Taxes

$11,130

Profit (Cash Flow)

$18,888

$48,450

Cash Investment

Down Payment

$33,000

Renos & Furnishing

$10,500

Closing Costs

$4,950

Total

$48,450

DSCR Ratio

Strong

2.70

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.98%

Cap Rate

18.19%

Return on Investment

52.54%

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

$7,831

Deductible property tax

$1,633

Your total deduction

-$1,092

Your adjusted annual income

$150,000 - -$1,092 = $151,092

Taxes on $151,092 (30%)

$45,328

Your old tax bill

$45,000

Your new tax bill

$45,328

Estimated tax savings

-$328

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