853 Circle Ridge Cir Sturgeon Bay, Wisconsin
3 bed • 1.5 bath • 9 guests
Purchase Price
Est. $2,892/mo
$69,647
Annual Revenue
Manual override
- Avg Daily Rate
- $418
- Occupancy
- 46%
$10k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,522
Profit
Revenue
$69,647
Operating Expenses
$30,047
Operating Income
$39,600
Mortgage & Taxes
$48,122
Profit (Cash Flow)
-$8,522
$106,078
Cash Investment
Down Payment
$71,599
Renos & Furnishing
$14,952
Closing Costs
$19,527
Total
$106,078
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.03%
Cap Rate
6.08%
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
$34,368
Deductible property tax
$6,444
Estimated gross deduction
$190,164
Your income tax rate
Estimated tax savings
$57,049
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...