BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

4 bed β€’ 3 bath β€’ 12 guests β€’ $683,000

BNB

Calc

Annual Revenue

$59,980

Profit (Cash Flow)

-$7,570

Cap Rate

5.6%

Annual Revenue

$59,980

AirDNA projects $312/night at 30% occupancy ($34,186). Airbtics projects $322/night at 51% occupancy ($59,980). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $322 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,227$62,697$86,237$106,382
Occupancy44%51%58%63%
Nightly Rate$238$330$398$452

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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

No image available

$50,193
$210
64%
422$125❌❌❌Y / Y⭐️ 5 (82)
Lakefront Algoma Home w/ Deck, Grill & Fireplace

No image available

$78,016
$406
51%
422$310βœ…βŒβŒY / Y⭐️ 4.5 (12)
The Cozy Corner

No image available

$29,934
$148
54%
421$81βŒβŒβœ…Y / Y⭐️ 5 (90)
Hillside Harborview Home in Beautiful Kewaunee

No image available

$77,709
$405
51%
422$300βŒβœ…βŒY / Y⭐️ 5 (44)
Secluded! HotTub, Arcads, Fireplace! Lake Access!

No image available

$126,621
$507
67%
423$225βŒβœ…βœ…Y / Y⭐️ 5 (19)
Charming Algoma house

No image available

$39,737
$231
47%
422$0❌❌❌Y / Y⭐️ 5 (14)
Roomy Fun Getaway Awaits

No image available

$51,060
$343
39%
422$175❌❌❌Y / Y⭐️ 5 (3)
Country Farmhouse living

No image available

$44,326
$197
60%
421$100❌❌❌Y / Y⭐️ 5 (142)
Historic Family Farm

No image available

$42,268
$245
46%
422$155❌❌❌Y / Y⭐️ 5 (65)
Charming Algoma Home Minutes From Door County

No image available

$61,873
$259
63%
422$150❌❌❌Y / Y⭐️ 4.9 (39)
Lake Michigan fishing Door County GB Packers

No image available

$49,505
$275
48%
421$120❌❌❌Y / Y⭐️ 5 (33)
Algoma Retreat w/ Deck: Walk to Lake Michigan!

No image available

$56,386
$391
38%
412$124❌❌❌Y / Y⭐️ 4.8 (4)
SUNRISE CREEK Private Beach House Near Door County

No image available

$54,959
$330
43%
433$299❌❌❌Y / Y⭐️ 5 (33)
Waterfront, 25 minutes from Lambeau: Maison Rouge

No image available

$76,800
$358
57%
43.52$250❌❌❌Y / Y⭐️ 5 (68)
Retreat Central to Door Cty, Green Bay, & Algoma!

No image available

$91,794
$391
61%
43.52$150βŒβŒβœ…Y / Y⭐️ 5 (54)
Forget-Me-Not, Lake Michigan house

No image available

$68,035
$439
41%
423$250βŒβŒβœ…Y / Y⭐️ 5 (81)
Claybanks | A Woodsy Retreat + 6 acres

No image available

$50,286
$271
49%
42.52$275βŒβŒβœ…Y / Y⭐️ 5 (101)
Buck's Harbor LLC in Algoma, WI

No image available

$31,635
$201
43%
421$30βœ…βŒβœ…Y / Y⭐️ 5 (46)
Family & Friends Getaway near Lambeau Field!

No image available

$101,391
$520
53%
432$100βŒβŒβœ…Y / Y⭐️ 4 (2)

Return Metrics

-4.51% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,570-$15,140-$22,710-$30,280-$37,850-$75,701-$227,103
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$546,400$546,400$546,400$546,400$546,400$546,400$546,400
Down Payment$136,600$136,600$136,600$136,600$136,600$136,600$136,600
Property Appreciation$20,490$41,594$63,332$85,722$108,784$234,894$974,820
Total Return$695,919$709,454$723,622$738,442$753,933$842,193$1,430,717

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.51%

Cap Rate

5.63%

Return on Investment

11.69%

property-location

N7262 WI-42 Algoma, Wisconsin, 54201

4 bed β€’ 3 bath β€’ 12 guests

Est. $3,276/mo

Agent

Inquire about this property

Contact Agent

$683,000

Zestimate

-4

Airbnb Investor Score

-$7,570

Annual Profit

5.6%

Cap Rate

-4.5%

Cash on Cash

$59,980

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $312/night at 30% occupancy ($34,186.83). Airbtics projects $322/night at 51% occupancy ($59,980).

Top 48% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

19

Airbnb Comparables

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

$62,238

Avg annual revenue

51%

Avg occupancy rate

$322

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$60k

$95k

$130k

Sign up to see the data on 19 all comparables

-$7,570

Profit

Revenue

$59,980

Operating Expenses

$21,477

Operating Income

$38,503

Mortgage & Taxes

$46,073

Profit (Cash Flow)

-$7,570

$167,840

Cash Investment

Down Payment

$136,600

Renos & Furnishing

$10,750

Closing Costs

$20,490

Total

$167,840

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.51%

Cap Rate

5.63%

Profit (Cummulative)

-$7,570

$546,400

$10,750

$20,490

$0

Total Gain

$19,630

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

$32,416

Deductible property tax

$6,762

Your total deduction

$155,911

Your adjusted annual income

$150,000 - $155,911 = -$5,911


Taxes on -$5,911 (30%)

-$1,773

Your old tax bill

$45,000

Your new tax bill

-$1,773


Estimated tax savings

$46,773

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1.43 sqft

Year built:

1955

Size:

2,980 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Natural Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 1.43 sqft
  • Building area: 2,980 sqft
  • Garage: Yes
  • Heating: Natural gas
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: 2 Car Garage, Detached
  • Amenities: -
  • Price per square foot: $229

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $683,000


Schools