BNBCalc.com Investment Analysis Report of W3370 Island Point Rd, Park Falls, WI 54552, USA

1 bed • 1 bath • 2 guests • $250,000

BNB

Calc

Return Metrics

9.59% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.59%

Cap Rate

9.11%

Return on Investment

25.71%

Annual Revenue

$41,912

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,594

Annual Expenses

$19,129

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,049

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$349

Management & Platform Fees

$105

Platform Fee (i.e. Airbnb)

$105

Property Manager Fee

$0

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$117,861

Profit on this property

$22,783

Your total deduction

$109,418

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,418)

$40,582

Your old tax bill

$45,000

Your new tax bill

$12,175

Estimated tax savings

$32,825

W3370 Island Point Rd

Park Falls, Wisconsin, 54552

1 bed • 1 bath • 2 guests • $250,000

Annual Revenue

$41,912

Profit (Cash Flow)

$5,923

Cap Rate

9.1%

Annual Revenue

$41,912

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

Occupancy Rate

Avg Daily Rate

Return Metrics

9.59% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.59%

Cap Rate

9.11%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$29,114

Your adjusted annual income

$150,000 - $29,114 = $120,886

Taxes on $120,886 (30%)

$36,266

Your old tax bill

$45,000

Your new tax bill

$36,266

Estimated tax savings

$8,734

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