BNBCalc Short Term Rental Investment Analysis N7598 Sandy Beach Rd, Fond du Lac, WI 54935, USA

4 bed • 2.5 bath • 10 guests • $579,000

BNB

Calc

Annual Revenue

$126,557

Profit (Cash Flow)

$57,967

Cap Rate

16.8%

Annual Revenue

$126,557

AirDNA projects $133/night at 77% occupancy ($37,404).

BNB Calc projects a 77% occupancy rate, $450 rate per night.

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

Return Metrics

40.31% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$57,967	$115,934	$173,901	$231,868	$289,835	$579,671	$1,739,013
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$463,200	$463,200	$463,200	$463,200	$463,200	$463,200	$463,200
Down Payment	$115,800	$115,800	$115,800	$115,800	$115,800	$115,800	$115,800
Property Appreciation	$17,370	$35,261	$53,688	$72,669	$92,219	$199,127	$826,384
Total Return	$654,337	$730,195	$806,590	$883,538	$961,055	$1,357,798	$3,144,398

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.31%

Cap Rate

16.75%

Return on Investment

56.34%

N7598 Sandy Beach Rd Fond du Lac, Wisconsin, 54935-2742

4 bed • 2.5 bath • 10 guests

Purchase Price

Est. $2,777/mo

Inquire about this property

Contact Agent

$126,557

Annual Revenue

AirDNA projects $133/night at 77% occupancy ($37,404.63).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$57,967

Profit

Revenue

$126,557

Operating Expenses

$29,532

Operating Income

$97,025

Mortgage & Taxes

$39,058

Profit (Cash Flow)

$57,967

$143,795

Cash Investment

Down Payment

$115,800

Renos & Furnishing

$10,625

Closing Costs

$17,370

Total

$143,795

DSCR Ratio

Strong

2.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.31%

Cap Rate

16.75%

Return on Investment

56.34%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$27,480

Deductible property tax

$5,732

Your total deduction

$68,240

Your adjusted annual income

$150,000 - $68,240 = $81,760

Taxes on $81,760 (30%)

$24,528

Your old tax bill

$45,000

Your new tax bill

$24,528

Estimated tax savings

$20,472