3888 Linke Rd Bridgman, Michigan
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $3,109/mo
$668,800
Zestimate
$142,487
Annual Revenue
Median of 21 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $1,039
- Occupancy
- 38%
$15k
$80k
$145k
$215k
Sign up to see the data on 41 all comparables
Seasonality
Sign up to view the full seasonality chart
$48,116
Profit
Revenue
$142,487
Operating Expenses
$47,164
Operating Income
$95,323
Mortgage & Taxes
$47,206
Profit (Cash Flow)
$48,116
$186,490
Cash Investment
Down Payment
$139,960
Renos & Furnishing
$25,536
Closing Costs
$20,994
Total
$186,490
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
25.8%
Cap Rate
13.62%
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
$33,213
Deductible property tax
$6,928
Estimated gross deduction
$203,552
Your income tax rate
Estimated tax savings
$61,066
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...