27158 Hersant Rd Webster, Wisconsin
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $4,319/mo
$972,200
Zestimate
$56,076
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $442
- Occupancy
- 35%
$10k
$45k
$80k
$115k
Sign up to see the data on 24 all comparables
Seasonality
Sign up to view the full seasonality chart
-$36,363
Profit
Revenue
$56,076
Operating Expenses
$26,858
Operating Income
$29,218
Mortgage & Taxes
$65,582
Profit (Cash Flow)
-$36,363
$245,190
Cash Investment
Down Payment
$194,440
Renos & Furnishing
$21,584
Closing Costs
$29,166
Total
$245,190
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.83%
Cap Rate
3%
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
$46,142
Deductible property tax
$9,625
Estimated gross deduction
$278,618
Your income tax rate
Estimated tax savings
$83,586
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...