940 N 6th Pl
Sturgeon Bay, Wisconsin, 54235-2022
2 bed • 1 bath • 4 guests • $125,000
Annual Revenue
$41,418
Profit (Cash Flow)
$14,302
Cash on Cash Return
40.9%
Annual Revenue
AirDNA projects $189/night at 60% occupancy ($41,418).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.86% 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
40.86%
Cap Rate
18.5%
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
$6,443
Deductible property tax
$1,250
Your total deduction
$6,929
Your adjusted annual income
$150,000 - $6,929 = $143,070
Taxes on $143,070 (30%)
$42,921
Your old tax bill
$45,000
Your new tax bill
$42,921
Estimated tax savings
$2,078
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