BNBCalc.com Investment Analysis Report of 8234 Hull Rd, Eagle River, WI 54521, USA

2 bed • 2 bath • 6 guests • $450,000

BNB

Calc

Return Metrics

-13.4% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.4%

Cap Rate

6.29%

Return on Investment

14.59%

Annual Revenue

$48,577

AirDNA projects $190/night at 70% occupancy ($48,577).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,686

Annual Expenses

$20,235

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,105

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$405

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$25,244

Deductible property tax

$4,950

Est. Depreciation Value

$211,414

Profit on this property

$28,342

Your total deduction

$213,266

So, your new taxable income is your previous income minus your total deduction ($150,000 - $213,266)

-$63,266

Your old tax bill

$45,000

Your new tax bill

-$18,980

Estimated tax savings

$63,980

8234 Hull Rd Eagle River, Wisconsin, 54521-9007

2 bed • 2 bath • 6 guests • $450,000

Annual Revenue

$48,577

Profit (Cash Flow)

-$8,714

Cap Rate

6.3%

Annual Revenue

$48,577

AirDNA projects $190/night at 70% occupancy ($48,577)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.4% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.4%

Cap Rate

6.29%

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

$25,244

Deductible property tax

$4,950

Your total deduction

$69,234

Your adjusted annual income

$150,000 - $69,234 = $80,766

Taxes on $80,766 (30%)

$24,230

Your old tax bill

$45,000

Your new tax bill

$24,230

Estimated tax savings

$20,770

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