2175 Babcock Ln Delavan, Wisconsin
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,664/mo
$270,100
Zestimate
$111,936
Annual Revenue
Median of 24 comps selected by Kristin, creator of this analysis.
- Avg Daily Rate
- $789
- Occupancy
- 39%
$0k
$70k
$135k
$210k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
$46,688
Profit
Revenue
$111,936
Operating Expenses
$39,985
Operating Income
$71,951
Mortgage & Taxes
$25,263
Profit (Cash Flow)
$46,688
$97,335
Cash Investment
Down Payment
$74,900
Renos & Furnishing
$11,200
Closing Costs
$11,235
Total
$97,335
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
47.96%
Cap Rate
19.21%
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
$17,774
Deductible property tax
$3,708
Estimated gross deduction
$108,192
Your income tax rate
Estimated tax savings
$32,458
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...