BNBCalc.com Investment Analysis Report of W5692 S Gilbert Lake Rd, Wild Rose, WI 54984, USA

3 bed • 1 bath • 6 guests • $389,900

BNB

Calc

Return Metrics

-1.24% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.24%

Cap Rate

6.42%

Return on Investment

14.6%

Annual Revenue

$63,918

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,237

Annual Expenses

$38,848

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,233

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$533

Management & Platform Fees

$1,545

Platform Fee (i.e. Airbnb)

$160

Property Manager Fee

$1,385

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

$18,505

Deductible property tax

$3,860

Est. Depreciation Value

$184,854

Profit on this property

$25,070

Your total deduction

$182,149

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,149)

-$32,149

Your old tax bill

$45,000

Your new tax bill

-$9,645

Estimated tax savings

$54,645

W5692 S Gilbert Lake Rd Wild Rose, Wisconsin, 54984

3 bed • 1 bath • 6 guests • $389,900

Annual Revenue

$63,918

Profit (Cash Flow)

-$1,222

Cap Rate

6.4%

Annual Revenue

$63,918

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 (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

$18,505

Deductible property tax

$3,860

Your total deduction

$56,181

Your adjusted annual income

$150,000 - $56,181 = $93,819

Taxes on $93,819 (30%)

$28,146

Your old tax bill

$45,000

Your new tax bill

$28,146

Estimated tax savings

$16,854

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