BNBCalc Short Term Rental Investment Analysis WI-57, Sister Bay, WI,

3 bed • 1.5 bath • 8 guests • $550,000

BNB

Calc

Annual Revenue

$91,647

Profit (Cash Flow)

$28,952

Cap Rate

12.0%

Annual Revenue

$91,647

AirDNA projects $408/night at 51% occupancy ($75,999). Airbtics projects $369/night at 68% occupancy ($91,647). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $369 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,573	$75,962	$124,228	$203,031
Occupancy	57%	65%	77%	92%
Nightly Rate	$258	$313	$433	$591

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sister Bay Eclectic Cottage	$88,435	$387	61%	3	3.5	2	$185	❌	✅	✅	Y / Y	⭐️ 5 (271)
Northwoods Farmstead: Bar/Sauna/Games on 1.5 Acres	$212,260	$819	70%	3	3	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (70)
3 Bed, 2 bath log cabin in Sister Bay w/ fire pit	$84,371	$265	84%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (99)
Sister Bay 3BR Cottage - Cozy, Central Location	$74,390	$368	54%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cottage & Bay: Home with Game Room Near DT SB	$140,205	$591	64%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (36)
Hot Tub, Arcade, Dog-Friendly, and Walk to Marina!	$194,600	$676	76%	3	2	2	$310	❌	✅	✅	Y / Y	⭐️ 5 (131)
101 \| Luxury \| Downtown Sister Bay \| Door County	$88,519	$451	52%	3	2	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (99)
Marina View #104	$63,295	$352	44%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
The Shore View Place	$161,904	$675	64%	3	2.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (12)
Wooded Sister Bay Retreat, Walk to town, Firepit	$76,149	$284	72%	3	2	3	$270	❌	❌	✅	Y / Y	⭐️ 5 (23)
Family Friendly Retreat in the Heart of Sister Bay	$46,339	$191	65%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (107)
Winding Down - A Retreat on the "Quiet Side"	$95,222	$321	77%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (167)
Maple Cottage, Cute & Cozy, steps to downtown.	$68,927	$302	62%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (103)
King Bed, Sleeps Seven, 2.5 acres, Hinter Haven	$55,738	$255	58%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (91)
Inviting Sister Bay Retreat	$48,274	$253	51%	3	2	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (43)
Three Suites Nestled in Nature	$123,526	$359	93%	3	3.5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (13)
3 BR \| Fireplace \| Whirlpool \| Near Water \| # 201	$43,174	$208	56%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (108)
New Listing! Beautiful condo with water views.	$139,130	$511	73%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (21)
House for 6 + up to 3 dogs w/ fence in Sister Bay!	$113,316	$428	71%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Boutique Home in Door County w/ Eagle Harbor Views	$148,881	$579	70%	3	2	3	$204	❌	❌	❌	Y / Y	⭐️ 5 (28)
3 BR 2 Ba Wooded lot in the Heart of Sister Bay	$49,566	$282	46%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Secluded Scandanavian Cabin In Sister Bay	$54,714	$225	66%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
Once in a Blue Moon	$47,306	$275	47%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Sundrift Cottage	$134,212	$386	95%	3	2.5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Three Springs Cottage	$94,229	$305	83%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Round Haüs - Panoramic Views	$132,840	$595	61%	3	2.5	7	$275	❌	❌	❌	Y / Y	⭐️ 5 (13)
Secluded Waterfront on North Bay	$63,407	$302	52%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (24)
Cottage for 6 on 5 Acres! By Ephraim/Sister Bay!	$89,973	$383	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Steps to the beach! - Bayview 1 (First Floor Unit)	$96,341	$316	80%	3	1	2	$200	❌	❌	✅	N / N	⭐️ 4.5 (7)
Meadowview 2 @Ephraim Beach	$72,671	$247	80%	3	1	3	$100	❌	❌	✅	N / Y	⭐️ 5 (23)
Meadowview 3 @ Ephraim Beach	$75,081	$246	83%	3	1	3	$100	❌	❌	✅	N / Y	⭐️ 5 (13)
Chicory Hill: All Ensuites, Game Rm & Fireplace!	$166,002	$493	92%	3	3.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
North Bay Tranquility: Baileys Harbor Dog Friendly	$76,186	$310	65%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Prime location, professionally desgined with view	$136,554	$574	65%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Bayview 2 (Upper Level Unit)- Steps to the Beach!	$90,058	$316	74%	3	1	3	$200	❌	❌	✅	N / N	⭐️ 4.5 (3)
Ephraim Chalet - Large Yard & Family Friendly	$51,935	$258	55%	3	1.5	2	$228	❌	❌	❌	Y / Y	⭐️ 5 (38)
Bayview Cottage Ephraim	$88,720	$258	93%	3	2	2	$175	❌	❌	❌	N / Y	⭐️ 4.5 (27)
Ephraim Home. It's a COTTAGE, not a condo	$106,467	$297	97%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (79)
North Bay Coastal Retreat	$46,139	$229	54%	3	1.5	2	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Wampa Caves	$54,504	$204	73%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

21.46% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,951	$57,903	$86,854	$115,806	$144,758	$289,516	$868,549
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$595,451	$641,398	$687,854	$734,836	$782,358	$1,028,670	$2,203,543

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.46%

Cap Rate

12%

Return on Investment

37.7%

WI-57 Sister Bay, Wisconsin

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

123

Airbnb Investor Score

$28,951

Annual Profit

12.0%

Cap Rate

21.5%

Cash on Cash

$91,647

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $408/night at 51% occupancy.Projected nightly rate is $369/night at 68% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$94,839

Avg annual revenue

68%

Avg occupancy rate

$369

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$40k

$100k

$155k

$215k

$28,952

Profit

Revenue

$91,647

Operating Expenses

$25,594

Operating Income

$66,053

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$28,952

$134,875

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$8,375

Closing Costs

$16,500

Total

$134,875

DSCR Ratio

Strong

1.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.46%

Cap Rate

12%

Return on Investment

37.7%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$26,692

Your adjusted annual income

$150,000 - $26,692 = $123,308

Taxes on $123,308 (30%)

$36,993

Your old tax bill

$45,000

Your new tax bill

$36,993

Estimated tax savings

$8,007

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