626 Center St Lake Geneva, Wisconsin
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,727/mo
$388,700
Zestimate
$123,248
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $680
- Occupancy
- 50%
$15k
$175k
$335k
$510k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$54,384
Profit
Revenue
$123,248
Operating Expenses
$42,643
Operating Income
$80,605
Mortgage & Taxes
$26,220
Profit (Cash Flow)
$54,384
$101,561
Cash Investment
Down Payment
$77,740
Renos & Furnishing
$12,160
Closing Costs
$11,661
Total
$101,561
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
53.54%
Cap Rate
20.73%
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
$18,448
Deductible property tax
$3,848
Estimated gross deduction
$112,455
Your income tax rate
Estimated tax savings
$33,736
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...