157 Clar Lin Rd Algoma, Wisconsin, 54201
3 bed • 2 bath • 8 guests
Est. $1,919/mo

Inquire about this property
Contact Agent
$69,579
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$432
Profit
Revenue
$69,579
Operating Expenses
$43,028
Operating Income
$26,551
Mortgage & Taxes
$26,983
Profit (Cash Flow)
-$432
$100,500
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$8,500
Closing Costs
$12,000
Total
$100,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.42%
Cap Rate
6.63%
STR Tax Calculator (USA)
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
$18,984
Deductible property tax
$3,960
Your total deduction
$41,232
Your adjusted annual income
$150,000 - $41,232 = $108,768
Taxes on $108,768 (30%)
$32,630
Your old tax bill
$45,000
Your new tax bill
$32,630
Estimated tax savings
$12,370
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com