BNBCalc.com Investment Analysis Report of 9967 N Grand Pines Ln, Hayward, WI 54843, USA

3 bed • 2 bath • 6 guests • $550,000

BNB

Calc

Return Metrics

-0.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.43%

Cap Rate

6.63%

Return on Investment

15.78%

Annual Revenue

$57,679

AirDNA projects $329/night at 48% occupancy ($57,679).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,765

Annual Expenses

$21,178

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$258,750

Profit on this property

$36,501

Your total deduction

$253,798

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,798)

-$103,798

Your old tax bill

$45,000

Your new tax bill

-$31,139

Estimated tax savings

$76,139

9967 N Grand Pines Ln Hayward, Wisconsin, 54843

3 bed • 2 bath • 6 guests • $550,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$57,679

Profit (Cash Flow)

-$591

Cap Rate

6.6%

Annual Revenue

$57,679

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

Revenue Appreciation

Cash on Cash Return

-0.43%

Cap Rate

6.63%

Return on Investment

15.78%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$77,510

Your adjusted annual income

$150,000 - $77,510 = $72,490

Taxes on $72,490 (30%)

$21,747

Your old tax bill

$45,000

Your new tax bill

$21,747

Estimated tax savings

$23,253

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 recomend LearnLikeACPA.com