W192S7586 Racine Ave Muskego, Wisconsin
5 bed • 5 bath • 15 guests
Purchase Price
$109,517
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $731
- Occupancy
- 41%
$15k
$125k
$230k
$350k
Sign up to see the data on 24 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,633
Profit
Revenue
$109,517
Operating Expenses
$39,416
Operating Income
$70,101
Mortgage & Taxes
$40,467
Profit (Cash Flow)
$29,633
$151,227
Cash Investment
Down Payment
$119,980
Renos & Furnishing
$13,250
Closing Costs
$17,997
Total
$151,227
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.59%
Cap Rate
11.68%
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
$28,472
Deductible property tax
$5,939
Estimated gross deduction
$171,902
Your income tax rate
Estimated tax savings
$51,571
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.