2399 Maple Dr Sister Bay, Wisconsin
1 bed • 1 bath • 3 guests
Purchase Price
Est. $2,887/mo
$56,981
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $322
- Occupancy
- 48%
$10k
$45k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,930
Profit
Revenue
$56,981
Operating Expenses
$27,071
Operating Income
$29,910
Mortgage & Taxes
$43,840
Profit (Cash Flow)
-$13,930
$159,877
Cash Investment
Down Payment
$129,980
Renos & Furnishing
$10,400
Closing Costs
$19,497
Total
$159,877
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.71%
Cap Rate
4.6%
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
$30,845
Deductible property tax
$6,434
Estimated gross deduction
$185,043
Your income tax rate
Estimated tax savings
$55,513
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...