9967 N Grand Pines Ln
Hayward, Wisconsin, 54843
3 bed • 2 bath • 6 guests • $550,000
Annual Revenue
$57,679
Profit (Cash Flow)
-$590
Cash on Cash Return
-0.4%
Annual Revenue
AirDNA projects $329/night at 48% occupancy ($57,679).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.43% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.43%
Cap Rate
6.63%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$81,317
Your adjusted annual income
$150,000 - $81,317 = $68,682
Taxes on $68,682 (30%)
$20,604
Your old tax bill
$45,000
Your new tax bill
$20,604
Estimated tax savings
$24,395
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