BNBCalc.com Investment Analysis Report of W202N17295 Oakwood Dr, Jackson, WI 53037, USA

3 bed • 3 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

-1.31% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

2.8%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.31%

Cap Rate

6.4%

Return on Investment

13.51%

Annual Revenue

$55,926

AirDNA projects $319/night at 48% occupancy ($55,926).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,791

Annual Expenses

$33,494

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,166

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$466

Management & Platform Fees

$1,165

Platform Fee (i.e. Airbnb)

$140

Property Manager Fee

$1,025

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$166,797

Profit on this property

$22,432

Your total deduction

$164,442

So, your new taxable income is your previous income minus your total deduction ($150,000 - $164,442)

-$14,442

Your old tax bill

$45,000

Your new tax bill

-$4,333

Estimated tax savings

$49,333

W202N17295 Oakwood Dr

Jackson, Wisconsin, 53037-9105

3 bed • 3 bath • 8 guests • $350,000

Annual Revenue

$55,926

Profit (Cash Flow)

-$1,172

Cap Rate

6.4%

Annual Revenue

$55,926

AirDNA projects $319/night at 48% occupancy ($55,926)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.31% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

2.8%

Revenue Appreciation

0%

Cash on Cash Return

-1.31%

Cap Rate

6.4%

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 estimated deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Your total deduction

$50,762

Your adjusted annual income

$150,000 - $50,762 = $99,238

Taxes on $99,238 (30%)

$29,771

Your old tax bill

$45,000

Your new tax bill

$29,771

Estimated tax savings

$15,229

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