W5995 S Lake Dr
New Lisbon, Wisconsin, 53950
3 bed • 2 bath • 8 guests • $423,000
Annual Revenue
$73,048
Profit (Cash Flow)
$4,289
Cash on Cash Return
4.1%
Annual Revenue
AirDNA projects $268/night at 58% occupancy ($56,773).
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
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
$21,092
Deductible property tax
$4,653
Your total deduction
$59,278
Your adjusted annual income
$150,000 - $59,278 = $90,721
Taxes on $90,721 (30%)
$27,216
Your old tax bill
$45,000
Your new tax bill
$27,216
Estimated tax savings
$17,783
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