BNBCalc Short Term Rental Investment Analysis N7262 WI-42, Algoma, WI, 54201

4 bed • 3 bath • 8 guests • $650,000

BNB

Calc

Annual Revenue

$31,853

Profit (Cash Flow)

-$29,815

Cap Rate

2.2%

Annual Revenue

$31,853

AirDNA projects $323/night at 27% occupancy ($31,852). Airbtics projects $331/night at 54% occupancy ($65,283). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 27% occupancy rate, $323 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,244	$62,946	$99,285	$138,772
Occupancy	45%	55%	63%	73%
Nightly Rate	$234	$308	$423	$508

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous beach & 5 mi's 2 Door County	$52,752	$184	77%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
The Cozy Corner	$41,495	$138	81%	4	2	1	$81	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Country Farmhouse living	$42,367	$196	58%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (142)
Hillside Harborview Home in Beautiful Kewaunee	$104,673	$505	55%	4	2	2	$300	❌	✅	❌	Y / Y	⭐️ 4.9 (41)
Roomy Fun Getaway Awaits	$41,823	$310	35%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (3)
Lakefront Algoma Home w/ Deck, Grill & Fireplace	$102,496	$520	52%	4	2	2	$310	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Lake Michigan fishing Door County GB Packers	$38,291	$248	41%	4	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (33)
Cabin w Lake Access \| Hot Tub & Arcades!	$179,783	$676	71%	4	2	3	$225	❌	✅	✅	Y / Y	⭐️ 4.8 (15)
Maison Rouge Bay Front Southern Door 4BR sleeps 14	$67,137	$308	58%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Forget-Me-Not, Lake Michigan house	$55,521	$456	32%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Retreat Central to Door Cty, Green Bay, & Algoma!	$76,825	$315	63%	4	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Charming Algoma Home Minutes From Door County	$61,643	$258	63%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Historic Family Farm	$39,566	$221	48%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Algoma Retreat w/ Deck: Walk to Lake Michigan!	$56,386	$391	38%	4	1	2	$124	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Buck's Harbor LLC in Algoma, WI	$31,695	$180	48%	4	2	1	$30	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
Charming Algoma house	$66,259	$248	73%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (13)
SUNRISE CREEK Private Beach House Near Door County	$57,254	$353	42%	4	3	3	$299	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Claybanks \| A Woodsy Retreat + 6 acres	$65,487	$308	57%	4	3	2	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Family & Friends Getaway near Lambeau Field!	$92,521	$492	51%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4 (2)

Return Metrics

-18.6% 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)	-$29,814	-$59,629	-$89,444	-$119,259	-$149,074	-$298,149	-$894,447
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$639,685	$629,955	$620,827	$612,321	$604,453	$575,396	$683,273

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.6%

Cap Rate

2.15%

Return on Investment

-2.45%

N7262 WI-42 Algoma, Wisconsin, 54201

4 bed • 3 bath • 8 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$127,400

Zestimate

-74

Airbnb Investor Score

-$29,814

Annual Profit

2.2%

Cap Rate

-18.6%

Cash on Cash

$31,853

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $323/night at 27% occupancy ($31,852.92). Airbtics projects $331/night at 54% occupancy ($65,283).

Occupancy Rate

Top 96% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

19 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$67,051

Avg annual revenue

54%

Avg occupancy rate

$331

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$80k

$130k

$180k

-$29,815

Profit

Revenue

$31,853

Operating Expenses

$17,821

Operating Income

$14,032

Mortgage & Taxes

$43,847

Profit (Cash Flow)

-$29,815

$160,250

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$10,750

Closing Costs

$19,500

Total

$160,250

DSCR Ratio

Weak

0.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.6%

Cap Rate

2.15%

Return on Investment

-2.45%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$95,693

Your adjusted annual income

$150,000 - $95,693 = $54,307

Taxes on $54,307 (30%)

$16,292

Your old tax bill

$45,000

Your new tax bill

$16,292

Estimated tax savings

$28,708

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