N7262 WI-42 Algoma, Wisconsin, 54201
4 bed β’ 3 bath β’ 12 guests
Est. $3,276/mo

Inquire about this property
Contact Agent
$683,000
Zestimate
Airbnb Investor Score
-$7,570
Annual Profit
5.6%
Cap Rate
-4.5%
Cash on Cash
$59,980
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $312/night at 30% occupancy ($34,186.83). Airbtics projects $322/night at 51% occupancy ($59,980).
Top 48% of comparables
Top 48% of comparables
Seasonality
Sign up to view the full seasonality chart
19
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$62,238
Avg annual revenue
51%
Avg occupancy rate
$322
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$95k
$130k
Sign up to see the data on 19 all comparables
-$7,570
Profit
Revenue
$59,980
Operating Expenses
$21,477
Operating Income
$38,503
Mortgage & Taxes
$46,073
Profit (Cash Flow)
-$7,570
$167,840
Cash Investment
Down Payment
$136,600
Renos & Furnishing
$10,750
Closing Costs
$20,490
Total
$167,840
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.51%
Cap Rate
5.63%
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
$32,416
Deductible property tax
$6,762
Your total deduction
$155,911
Your adjusted annual income
$150,000 - $155,911 = -$5,911
Taxes on -$5,911 (30%)
-$1,773
Your old tax bill
$45,000
Your new tax bill
-$1,773
Estimated tax savings
$46,773
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:
1.43 sqft
Year built:
1955
Size:
2,980 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1.43 sqft
- Building area: 2,980 sqft
- Garage: Yes
- Heating: Natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: 2 Car Garage, Detached
- Amenities: -
- Price per square foot: $229
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $683,000
Schools