N4307 Co Rd V
Poynette, Wisconsin, 53955-9755
3 bed • 3 bath • 10 guests • $299,900
Annual Revenue
$65,480
Profit (Cash Flow)
$23,068
Cash on Cash Return
29.7%
Annual Revenue
AirDNA projects $332/night at 54% occupancy ($65,480).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.67% 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
29.67%
Cap Rate
14.43%
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
$14,233
Deductible property tax
$2,969
Your total deduction
$23,588
Your adjusted annual income
$150,000 - $23,588 = $126,411
Taxes on $126,411 (30%)
$37,923
Your old tax bill
$45,000
Your new tax bill
$37,923
Estimated tax savings
$7,076
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