N4957 Woodlawn Terrace Poynette, Wisconsin, 53955
4 bed • 3 bath • 12 guests • $350,000
Annual Revenue
$0
Profit (Cash Flow)
-$37,284
Cap Rate
-3.9%
Annual Revenue
AirDNA projects $277/night at 70% occupancy ($70,821)
Occupancy Rate
Avg Daily Rate
Return Metrics
-40.85% 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
-40.85%
Cap Rate
-3.9%
Tax Calculator (USA)
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
$16,611
Deductible property tax
$3,465
Your total deduction
$87,258
Your adjusted annual income
$150,000 - $87,258 = $62,742
Taxes on $62,742 (30%)
$18,823
Your old tax bill
$45,000
Your new tax bill
$18,823
Estimated tax savings
$26,177
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