BNBCalc.com Investment Analysis Report of 925 N 7th Pl, Sturgeon Bay, WI 54235, USA

2 bed • 1 bath • 5 guests • $200,000

BNB

Calc

Return Metrics

18.42% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.42%

Cap Rate

11.55%

Return on Investment

33.67%

Annual Revenue

$42,295

AirDNA projects $193/night at 60% occupancy ($42,295).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,598

Annual Expenses

$19,178

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,052

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$352

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$96,113

Profit on this property

$23,117

Your total deduction

$84,468

So, your new taxable income is your previous income minus your total deduction ($150,000 - $84,468)

$65,532

Your old tax bill

$45,000

Your new tax bill

$19,660

Estimated tax savings

$25,340

925 N 7th Pl

Sturgeon Bay, Wisconsin, 54235-2029

2 bed • 1 bath • 5 guests • $200,000

Annual Revenue

$42,295

Profit (Cash Flow)

$9,629

Cap Rate

11.6%

Annual Revenue

$42,295

AirDNA projects $193/night at 60% occupancy ($42,295)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.42% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.42%

Cap Rate

11.55%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$18,948

Your adjusted annual income

$150,000 - $18,948 = $131,052

Taxes on $131,052 (30%)

$39,316

Your old tax bill

$45,000

Your new tax bill

$39,316

Estimated tax savings

$5,684

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