513 Valencia Dr Delavan, Wisconsin
3 bed • 2 bath • 9 guests
Purchase Price
$94,383
Annual Revenue
Manual override
- Avg Daily Rate
- $603
- Occupancy
- 43%
$15k
$80k
$140k
$210k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$31,702
Profit
Revenue
$94,383
Operating Expenses
$35,860
Operating Income
$58,523
Mortgage & Taxes
$26,821
Profit (Cash Flow)
$31,702
$103,608
Cash Investment
Down Payment
$79,520
Renos & Furnishing
$12,160
Closing Costs
$11,928
Total
$103,608
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
30.59%
Cap Rate
14.71%
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
$18,871
Deductible property tax
$3,936
Estimated gross deduction
$114,946
Your income tax rate
Estimated tax savings
$34,484
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...