BNBCalc Short Term Rental Investment Analysis N4957 Woodlawn Terrace, Poynette, WI 53955, USA

4 bed • 3 bath • 12 guests • $350,000

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$36,690

Cap Rate

-3.7%

Annual Revenue

AirDNA projects $277/night at 70% occupancy ($70,820).

BNB Calc projects a 70% occupancy rate, $0 rate per night.

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

Return Metrics

-40.2% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$36,689	-$73,379	-$110,069	-$146,759	-$183,449	-$366,898	-$1,100,696
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,438	$7,088	$10,964	$15,079	$19,447	$45,679	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$47,248	$25,024	$3,349	-$17,752	-$38,255	-$130,848	-$251,155

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-40.2%

Cap Rate

-3.73%

Return on Investment

-24.93%

N4957 Woodlawn Terrace Poynette, Wisconsin, 53955

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$0

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$36,690

Profit

Revenue

Operating Expenses

$13,080

Operating Income

-$13,080

Mortgage & Taxes

$23,610

Profit (Cash Flow)

-$36,690

$91,250

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$10,750

Closing Costs

$10,500

Total

$91,250

DSCR Ratio

Weak

-0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-40.2%

Cap Rate

-3.73%

Return on Investment

-24.93%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$72,847

Your adjusted annual income

$150,000 - $72,847 = $77,153

Taxes on $77,153 (30%)

$23,146

Your old tax bill

$45,000

Your new tax bill

$23,146

Estimated tax savings

$21,854

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