W5692 S Gilbert Lake Rd
Wild Rose, Wisconsin, 54984
3 bed • 1 bath • 6 guests • $389,900
Annual Revenue
$63,917
Profit (Cash Flow)
-$1,222
Cash on Cash Return
-1.2%
Annual Revenue
AirDNA projects $507/night at 56% occupancy ($103,700).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.24% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.24%
Cap Rate
6.42%
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
$18,505
Deductible property tax
$3,860
Your total deduction
$59,876
Your adjusted annual income
$150,000 - $59,876 = $90,123
Taxes on $90,123 (30%)
$27,037
Your old tax bill
$45,000
Your new tax bill
$27,037
Estimated tax savings
$17,962
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