BNBCalc Short Term Rental Investment Analysis S1714 White Birch Dr, Wisconsin Dells, WI 53965, USA

3 bed • 1 bath • 6 guests • $150,000

BNB

Calc

Annual Revenue

$107,619

Profit (Cash Flow)

$70,430

Cap Rate

53.7%

Annual Revenue

$107,619

AirDNA projects $415/night at 71% occupancy ($107,619).

BNB Calc projects a 71% occupancy rate, $415 rate per night.

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

Return Metrics

164.74% 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)	$70,430	$140,860	$211,290	$281,720	$352,150	$704,301	$2,112,903
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$224,930	$299,995	$375,199	$450,546	$526,041	$905,888	$2,476,993

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

164.74%

Cap Rate

53.69%

Return on Investment

178.72%

S1714 White Birch Dr Wisconsin Dells, Wisconsin, 53965

3 bed • 1 bath • 6 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact Agent

Wisconsin Dells

Guide

Zoning

Guide

Laws

$107,619

Annual Revenue

Projected nightly rate is $415/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$70,430

Profit

Revenue

$107,619

Operating Expenses

$27,070

Operating Income

$80,549

Mortgage & Taxes

$10,119

Profit (Cash Flow)

$70,430

$42,750

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$8,250

Closing Costs

$4,500

Total

$42,750

DSCR Ratio

Strong

7.96

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

164.74%

Cap Rate

53.69%

Return on Investment

178.72%

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

$7,119

Deductible property tax

$1,485

Your total deduction

-$54,431

Your adjusted annual income

$150,000 - -$54,431 = $204,431

Taxes on $204,431 (30%)

$61,329

Your old tax bill

$45,000

Your new tax bill

$61,329

Estimated tax savings

-$16,329

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