403 Maple Ln Williams Bay, Wisconsin
4 bed • 3 bath • 10 guests
Purchase Price
Est. $2,999/mo
$658,100
Zestimate
$90,244
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $680
- Occupancy
- 36%
$5k
$60k
$115k
$170k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,823
Profit
Revenue
$90,244
Operating Expenses
$34,887
Operating Income
$55,357
Mortgage & Taxes
$45,533
Profit (Cash Flow)
$9,823
$179,994
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$24,744
Closing Costs
$20,250
Total
$179,994
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.45%
Cap Rate
8.2%
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
$32,036
Deductible property tax
$6,682
Estimated gross deduction
$196,373
Your income tax rate
Estimated tax savings
$58,912
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...