N7598 Sandy Beach Rd Fond du Lac, Wisconsin, 54935-2742
4 bed • 2.5 bath • 10 guests • $580,000
Annual Revenue
$37,405
Profit (Cash Flow)
-$20,258
Cap Rate
3.3%
Annual Revenue
AirDNA projects $133/night at 77% occupancy ($37,405)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.06% 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
-14.06%
Cap Rate
3.25%
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
$27,527
Deductible property tax
$5,742
Your total deduction
$101,687
Your adjusted annual income
$150,000 - $101,687 = $48,313
Taxes on $48,313 (30%)
$14,494
Your old tax bill
$45,000
Your new tax bill
$14,494
Estimated tax savings
$30,506
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