W5281 38th St New Lisbon, Wisconsin
5 bed • 3.5 bath • 14 guests
Purchase Price
Est. $2,665/mo
$96,654
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $794
- Occupancy
- 33%
$15k
$150k
$285k
$430k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,786
Profit
Revenue
$96,654
Operating Expenses
$36,394
Operating Income
$60,260
Mortgage & Taxes
$40,474
Profit (Cash Flow)
$19,786
$150,875
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$12,875
Closing Costs
$18,000
Total
$150,875
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.11%
Cap Rate
10.04%
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
$28,477
Deductible property tax
$5,940
Estimated gross deduction
$171,818
Your income tax rate
Estimated tax savings
$51,545
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.