BNBCalc Short Term Rental Investment Analysis W10925 W Harmony Dr, Lodi, WI 53555, USA

4 bed • 2 bath • 10 guests • $400,000

BNB

Calc

Annual Revenue

$99,558

Profit (Cash Flow)

$46,553

Cap Rate

18.4%

Annual Revenue

$99,558

AirDNA projects $413/night at 66% occupancy ($99,558).

BNB Calc projects a 66% occupancy rate, $413 rate per night.

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

Return Metrics

25.5% 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)	$46,552	$93,105	$139,658	$186,211	$232,764	$465,529	$1,396,587
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$458,552	$517,465	$576,749	$636,415	$696,474	$1,003,095	$2,367,492

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.5%

Cap Rate

18.38%

Return on Investment

34.23%

W10925 W Harmony Dr Lodi, Wisconsin, 53555-1516

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$99,558

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$46,553

Profit

Revenue

$99,558

Operating Expenses

$26,023

Operating Income

$73,536

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$46,553

$182,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$90,500

Closing Costs

$12,000

Total

$182,500

DSCR Ratio

Strong

2.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.5%

Cap Rate

18.38%

Return on Investment

34.23%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$5,563

Your adjusted annual income

$150,000 - $5,563 = $144,437

Taxes on $144,437 (30%)

$43,331

Your old tax bill

$45,000

Your new tax bill

$43,331

Estimated tax savings

$1,669

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