906 Golden Dr Wisconsin Dells, Wisconsin
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,421/mo
$543,400
Zestimate
$123,501
Annual Revenue
Median of 21 comps selected by Armando, creator of this analysis.
- Avg Daily Rate
- $895
- Occupancy
- 38%
$15k
$135k
$255k
$385k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$44,034
Profit
Revenue
$123,501
Operating Expenses
$42,703
Operating Income
$80,798
Mortgage & Taxes
$36,764
Profit (Cash Flow)
$44,034
$147,910
Cash Investment
Down Payment
$109,000
Renos & Furnishing
$22,560
Closing Costs
$16,350
Total
$147,910
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
29.77%
Cap Rate
14.82%
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
$25,866
Deductible property tax
$5,395
Estimated gross deduction
$159,327
Your income tax rate
Estimated tax savings
$47,798
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...