BNBCalc.com Investment Analysis Report of W5995 S Lake Dr, New Lisbon, WI 53950, USA

3 bed • 2 bath • 8 guests • $423,000

BNB

Calc

Return Metrics

4.05% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.05%

Cap Rate

8.05%

Return on Investment

19.76%

Annual Revenue

$73,049

AirDNA projects $268/night at 58% occupancy ($56,773).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,248

Annual Expenses

$38,976

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,309

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$609

Management & Platform Fees

$1,479

Platform Fee (i.e. Airbnb)

$183

Property Manager Fee

$1,297

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

$21,093

Deductible property tax

$4,653

Est. Depreciation Value

$200,259

Profit on this property

$34,073

Your total deduction

$191,932

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,932)

-$41,932

Your old tax bill

$45,000

Your new tax bill

-$12,579

Estimated tax savings

$57,579

W5995 S Lake Dr New Lisbon, Wisconsin, 53950

3 bed • 2 bath • 8 guests • $423,000

Annual Revenue

$73,049

Profit (Cash Flow)

$4,289

Cap Rate

8.1%

Annual Revenue

$73,049

AirDNA projects $268/night at 58% occupancy ($56,774)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.05% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.05%

Cap Rate

8.05%

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

$21,093

Deductible property tax

$4,653

Your total deduction

$55,471

Your adjusted annual income

$150,000 - $55,471 = $94,529

Taxes on $94,529 (30%)

$28,359

Your old tax bill

$45,000

Your new tax bill

$28,359

Estimated tax savings

$16,641

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