713 Michigan Ave
Sheboygan, Wisconsin, 53081-3426
4 bed • 2 bath • 8 guests • $130,000
Annual Revenue
$57,653
Profit (Cash Flow)
$27,718
Cash on Cash Return
68.6%
Annual Revenue
AirDNA projects $385/night at 41% occupancy ($57,653).
Occupancy Rate
Avg Daily Rate
Return Metrics
68.61% 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
68.61%
Cap Rate
28.06%
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
$6,169
Deductible property tax
$1,286
Your total deduction
-$3,196
Your adjusted annual income
$150,000 - -$3,196 = $153,196
Taxes on $153,196 (30%)
$45,958
Your old tax bill
$45,000
Your new tax bill
$45,958
Estimated tax savings
-$958
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