BNBCalc.com Investment Analysis Report of 8874 Bittersweet Rd, Sturgeon Bay, WI 54235, USA

3 bed • 2 bath • 8 guests • $535,000

BNB

Calc

Return Metrics

4.57% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.57%

Cap Rate

7.87%

Return on Investment

20.77%

Annual Revenue

$64,122

AirDNA projects $308/night at 57% occupancy ($64,122).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,835

Annual Expenses

$22,016

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,234

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$534

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$25,392

Deductible property tax

$5,296

Est. Depreciation Value

$251,842

Profit on this property

$42,106

Your total deduction

$240,424

So, your new taxable income is your previous income minus your total deduction ($150,000 - $240,424)

-$90,424

Your old tax bill

$45,000

Your new tax bill

-$27,127

Estimated tax savings

$72,127

8874 Bittersweet Rd

Sturgeon Bay, Wisconsin, 54235-7903

3 bed • 2 bath • 8 guests • $535,000

Annual Revenue

$64,122

Profit (Cash Flow)

$6,022

Cap Rate

7.9%

Annual Revenue

$64,122

AirDNA projects $308/night at 57% occupancy ($64,122)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.57% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.57%

Cap Rate

7.87%

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

$25,392

Deductible property tax

$5,296

Your total deduction

$68,840

Your adjusted annual income

$150,000 - $68,840 = $81,160

Taxes on $81,160 (30%)

$24,348

Your old tax bill

$45,000

Your new tax bill

$24,348

Estimated tax savings

$20,652

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