BNBCalc Short Term Rental Investment Analysis 940 N 6th Pl, Sturgeon Bay, WI 54235, USA

2 bed • 1 bath • 4 guests • $125,000

BNB

Calc

Annual Revenue

$41,419

Profit (Cash Flow)

$14,292

Cap Rate

18.5%

Annual Revenue

$41,419

AirDNA projects $189/night at 60% occupancy ($41,418).

BNB Calc projects a 60% occupancy rate, $189 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

40.83% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,291	$28,583	$42,874	$57,166	$71,457	$142,915	$428,745
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$99,999	$99,999	$99,999	$99,999	$99,999	$99,999	$99,999
Down Payment	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000
Property Appreciation	$3,750	$7,612	$11,590	$15,688	$19,909	$42,989	$178,407
Total Return	$143,041	$161,195	$179,465	$197,854	$216,366	$310,904	$732,153

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.83%

Cap Rate

18.5%

Return on Investment

54.73%

940 N 6th Pl Sturgeon Bay, Wisconsin, 54235-2022

2 bed • 1 bath • 4 guests

Purchase Price

Est. $600/mo

Inquire about this property

Contact Agent

$41,419

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,292

Profit

Revenue

$41,419

Operating Expenses

$18,284

Operating Income

$23,134

Mortgage & Taxes

$8,843

Profit (Cash Flow)

$14,292

$35,000

Cash Investment

Down Payment

$25,000

Renos & Furnishing

$6,250

Closing Costs

$3,750

Total

$35,000

DSCR Ratio

Strong

2.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.83%

Cap Rate

18.5%

Return on Investment

54.73%

STR 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 est deduction will be...

Deductible mortgage interest

$6,444

Deductible property tax

$1,250

Your total deduction

-$933

Your adjusted annual income

$150,000 - -$933 = $150,933

Taxes on $150,933 (30%)

$45,280

Your old tax bill

$45,000

Your new tax bill

$45,280

Estimated tax savings

-$280

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com