S1714 White Birch Dr Wisconsin Dells, Wisconsin, 53965
3 bed • 1 bath • 6 guests • $150,000
Annual Revenue
$107,619
Profit (Cash Flow)
$69,833
Cap Rate
53.3%
Annual Revenue
AirDNA projects $415/night at 71% occupancy ($107,619)
Occupancy Rate
Avg Daily Rate
Return Metrics
163.35% 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
163.35%
Cap Rate
53.29%
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
$7,119
Deductible property tax
$1,485
Your total deduction
-$47,716
Your adjusted annual income
$150,000 - -$47,716 = $197,716
Taxes on $197,716 (30%)
$59,315
Your old tax bill
$45,000
Your new tax bill
$59,315
Estimated tax savings
-$14,315
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