BNBCalc Short Term Rental Investment Analysis W3370 Island Point Rd, Park Falls, WI 54552, USA

1 bed • 1 bath • 2 guests • $250,000

BNB

Calc

Report by:

mitch.ehly@gmail.com

Annual Revenue

$41,912

Profit (Cash Flow)

$6,519

Cap Rate

9.4%

Annual Revenue

$41,912

AirDNA projects $148/night at 91% occupancy ($49,191).

BNB Calc projects a 51% occupancy rate, $225 rate per night.

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

Return Metrics

10.55% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,519	$13,038	$19,557	$26,076	$32,595	$65,190	$195,570
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,456	$5,063	$7,831	$10,770	$13,891	$32,628	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$66,475	$83,326	$100,570	$118,224	$136,304	$233,797	$802,385

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.55%

Cap Rate

9.35%

Return on Investment

26.68%

W3370 Island Point Rd Park Falls, Wisconsin, 54552

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$41,912

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,519

Profit

Revenue

$41,912

Operating Expenses

$18,529

Operating Income

$23,383

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$6,519

$61,750

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$4,250

Closing Costs

$7,500

Total

$61,750

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.55%

Cap Rate

9.35%

Return on Investment

26.68%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$18,835

Your adjusted annual income

$150,000 - $18,835 = $131,165

Taxes on $131,165 (30%)

$39,350

Your old tax bill

$45,000

Your new tax bill

$39,350

Estimated tax savings

$5,650

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