BNBCalc.com Investment Analysis Report of 8491 WI-57, Baileys Harbor, WI 54202, USA

4 bed • 2 bath • 10 guests • $525,000

BNB

Calc

Return Metrics

22.25% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.25%

Cap Rate

12.3%

Return on Investment

38.18%

Annual Revenue

$89,996

AirDNA projects $448/night at 55% occupancy ($89,996).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,115

Annual Expenses

$25,379

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,450

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$750

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$248,516

Profit on this property

$64,617

Your total deduction

$214,014

So, your new taxable income is your previous income minus your total deduction ($150,000 - $214,014)

-$64,014

Your old tax bill

$45,000

Your new tax bill

-$19,204

Estimated tax savings

$64,204

8491 WI-57

Baileys Harbor, Wisconsin, 54202

4 bed • 2 bath • 10 guests • $525,000

Annual Revenue

$89,996

Profit (Cash Flow)

$29,205

Cap Rate

12.3%

Annual Revenue

$89,996

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 (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

$24,917

Deductible property tax

$5,197

Your total deduction

$44,670

Your adjusted annual income

$150,000 - $44,670 = $105,330

Taxes on $105,330 (30%)

$31,599

Your old tax bill

$45,000

Your new tax bill

$31,599

Estimated tax savings

$13,401

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