825 2nd Ave Baraboo, Wisconsin, 53913-1955
2 bed • 1 bath • 6 guests • $220,000
Annual Revenue
$55,882
Profit (Cash Flow)
$20,106
Cap Rate
15.9%
Annual Revenue
AirDNA projects $225/night at 68% occupancy ($55,882)
Occupancy Rate
Avg Daily Rate
Return Metrics
35.36% 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
35.36%
Cap Rate
15.88%
Tax Calculator (USA)
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
$10,441
Deductible property tax
$2,178
Your total deduction
$11,214
Your adjusted annual income
$150,000 - $11,214 = $138,786
Taxes on $138,786 (30%)
$41,636
Your old tax bill
$45,000
Your new tax bill
$41,636
Estimated tax savings
$3,364
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