N3232 Robin Rd Lake Geneva, Wisconsin, 53147-3106
3 bed • 2 bath • 9 guests
Est. $1,655/mo
Inquire about this property
Contact Agent
$341,300
Zestimate
$37,361
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $238/night at 61% occupancy.Projected nightly rate is $327/night at 57% occupancy.
Top 33% of comparables
Top 88% 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.
$72,570
Avg annual revenue
57%
Avg occupancy rate
$327
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$85k
$145k
$205k
Sign up to see the data on 40 all comparables
-$4,449
Profit
Revenue
$37,361
Operating Expenses
$18,537
Operating Income
$18,824
Mortgage & Taxes
$23,273
Profit (Cash Flow)
-$4,449
$87,850
Cash Investment
Down Payment
$69,000
Renos & Furnishing
$8,500
Closing Costs
$10,350
Total
$87,850
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.06%
Cap Rate
5.45%
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
$16,374
Deductible property tax
$3,415
Your total deduction
$39,800
Your adjusted annual income
$150,000 - $39,800 = $110,200
Taxes on $110,200 (30%)
$33,060
Your old tax bill
$45,000
Your new tax bill
$33,060
Estimated tax savings
$11,940
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:
13,939 sqft
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| W4082 Whittier Dr | 5 | 3 | 0 | - | 10,019 | - | $555,000 | - |
| N3431 Club House Dr | 2 | 1 | 0 | - | 10,019 | - | $233,000 | - |
| N3027 Canary Rd | - | - | 0 | - | 21,998 | - | $0 | - |
| N3250 Tulip Rd | - | - | 0 | - | 10,019 | - | $0 | - |
| - | - | 0 | - | 3,920 | - | $290,000 | - | |
| N3214 Robin Rd | 4 | 3 | 0 | - | 10,019 | - | $495,000 | - |
| N3218 Nymph Rd | 3 | 1 | 0 | - | 12,197 | - | $150,000 | - |
| N3148 Satinwood Rd | 3 | 1 | 0 | - | 10,019 | - | $0 | - |
| W3794 Deer Dr S | 3 | 2 | 0 | - | 15,246 | - | $0 | - |
| N3141 Canary Rd | 3 | 2 | 0 | - | 23,958 | - | $360,000 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: -
- Lot size: 13,939 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: JLCB 01707
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $334,300
- County Est. Land Value: $74,562
- Assessed Land Value: $74,500
- County Est. Structure Value: $260,016
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/22/24 | $0 | 0% | Stuart L Jossart |
| 05/22/24 | $335,000 | 90% | Jonathan P Beckmann, Sarah A Beckmann |
Ownership
- Name: Jonathan Beckmann
- Owner Occupied: Yes
- Owner Mailing Address: 539 Cole Cool 7, Gurnee, IL 53147
- Years Owned: 5
- Home Equity: $30,500
- Mortgage Balance Remaining: $301,500
- Financed amount: 90%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Badger High School with 4/10 star rating