N7598 Sandy Beach Rd Fond du Lac, Wisconsin, 54935-2742
4 bed • 2.5 bath • 10 guests • $579,000
Annual Revenue
$126,557
Profit (Cash Flow)
$57,377
Cap Rate
16.7%
Annual Revenue
AirDNA projects $133/night at 77% occupancy ($37,405)
Occupancy Rate
Avg Daily Rate
Return Metrics
39.9% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
39.9%
Cap Rate
16.65%
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
$27,480
Deductible property tax
$5,732
Your total deduction
$23,920
Your adjusted annual income
$150,000 - $23,920 = $126,080
Taxes on $126,080 (30%)
$37,824
Your old tax bill
$45,000
Your new tax bill
$37,824
Estimated tax savings
$7,176
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