BNBCalc Short Term Rental Investment Analysis W5692 S Gilbert Lake Rd, Wild Rose, WI 54984, USA

3 bed • 1 bath • 6 guests • $389,900

BNB

Calc

Annual Revenue

$63,918

Profit (Cash Flow)

-$1,232

Cap Rate

6.4%

Annual Revenue

$63,918

AirDNA projects $507/night at 56% occupancy ($103,700).

BNB Calc projects a 50% occupancy rate, $350 rate per night.

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

Return Metrics

-1.25% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,231	-$2,463	-$3,694	-$4,926	-$6,158	-$12,316	-$36,948
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$311,920	$311,920	$311,920	$311,920	$311,920	$311,920	$311,920
Down Payment	$77,980	$77,980	$77,980	$77,980	$77,980	$77,980	$77,980
Property Appreciation	$11,697	$23,744	$36,154	$48,935	$62,100	$134,092	$556,489
Total Return	$400,365	$411,181	$422,359	$433,909	$445,842	$511,676	$909,440

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.25%

Cap Rate

6.42%

Return on Investment

14.59%

W5692 S Gilbert Lake Rd Wild Rose, Wisconsin, 54984

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,870/mo

Inquire about this property

Contact Agent

$63,918

Annual Revenue

Projected nightly rate is $507/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,232

Profit

Revenue

$63,918

Operating Expenses

$38,848

Operating Income

$25,070

Mortgage & Taxes

$26,301

Profit (Cash Flow)

-$1,232

$97,927

Cash Investment

Down Payment

$77,980

Renos & Furnishing

$8,250

Closing Costs

$11,697

Total

$97,927

DSCR Ratio

Weak

0.95

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.25%

Cap Rate

6.42%

Return on Investment

14.59%

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

$18,505

Deductible property tax

$3,860

Your total deduction

$40,997

Your adjusted annual income

$150,000 - $40,997 = $109,003

Taxes on $109,003 (30%)

$32,701

Your old tax bill

$45,000

Your new tax bill

$32,701

Estimated tax savings

$12,299

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