501 Arbutus Rd Pickerel, Wisconsin, 54465
2 bed • 2 bath • 8 guests
Est. $1,679/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
-$8,396
Annual Profit
4.1%
Cap Rate
-9.6%
Cash on Cash
$32,342
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 46% occupancy.Projected nightly rate is $161/night at 55% occupancy.
Top 48% of comparables
Top 36% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$33,221
Avg annual revenue
55%
Avg occupancy rate
$161
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
-$8,397
Profit
Revenue
$32,342
Operating Expenses
$17,885
Operating Income
$14,458
Mortgage & Taxes
$22,854
Profit (Cash Flow)
-$8,397
$87,505
Cash Investment
Down Payment
$80,500
Renos & Furnishing
$2,000
Closing Costs
$5,005
Total
$87,505
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.59%
Cap Rate
4.13%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$15,988
Deductible property tax
$3,465
Your total deduction
$43,479
Your adjusted annual income
$150,000 - $43,479 = $106,521
Taxes on $106,521 (30%)
$31,956
Your old tax bill
$45,000
Your new tax bill
$31,956
Estimated tax savings
$13,044
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
2.87 sqft
Year built:
2006
Size:
1,888 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air, Propane
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 2.87 sqft
- Building area: 1,888 sqft
- Garage: Yes
- Heating: Forced air, propane
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: Garage, Two Car Garage
- Amenities: Dryer, Electric Oven, Electric Range, Microwave, Refrigerator, Washer
- Price per square foot: $211
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 022017260000+0008, 01735001
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $237,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Crandon Elementary School with 4/10 star rating
- Middle School: Crandon Middle School with 2/10 star rating
- High School: Crandon High School with 2/10 star rating