1324 Birchwood Dr Saint Germain, Wisconsin
3 bed • 1 bath • 9 guests
Purchase Price
Est. $1,718/mo
$386,800
Zestimate
$36,039
Annual Revenue
Median of 25 comps selected by Carlos, creator of this analysis.
- Avg Daily Rate
- $341
- Occupancy
- 29%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,786
Profit
Revenue
$36,039
Operating Expenses
$30,423
Operating Income
$5,616
Mortgage & Taxes
$3,829
Profit (Cash Flow)
$1,786
$6,600
Cash Investment
Renos & Furnishing
$6,600
Total
$6,600
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.44%
Cap Rate
1.45%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$0
Deductible property tax
$3,829
Estimated gross deduction
$91,897
Your income tax rate
Estimated tax savings
$27,569
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...