W3370 Island Point Rd
Park Falls, Wisconsin, 54552
1 bed • 1 bath • 2 guests • $250,000
Annual Revenue
$41,911
Profit (Cash Flow)
$5,923
Cash on Cash Return
9.6%
Annual Revenue
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
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
$2,474
Your total deduction
$31,018
Your adjusted annual income
$150,000 - $31,018 = $118,981
Taxes on $118,981 (30%)
$35,694
Your old tax bill
$45,000
Your new tax bill
$35,694
Estimated tax savings
$9,305
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