8491 WI-57
Baileys Harbor, Wisconsin, 54202
4 bed • 2 bath • 10 guests • $525,000
Annual Revenue
$89,996
Profit (Cash Flow)
$29,204
Cash on Cash Return
22.3%
Annual Revenue
AirDNA projects $448/night at 55% occupancy ($89,996).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.25% 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
22.25%
Cap Rate
12.3%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$49,374
Your adjusted annual income
$150,000 - $49,374 = $100,625
Taxes on $100,625 (30%)
$30,187
Your old tax bill
$45,000
Your new tax bill
$30,187
Estimated tax savings
$14,812
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