W5692 S Gilbert Lake Rd Wild Rose, Wisconsin, 54984
3 bed • 1 bath • 6 guests
Est. $1,870/mo

Inquire about this property
Contact Agent
$63,918
Annual Revenue
Projected nightly rate is $507/night at 56% occupancy.
Top 101% of comparables
Top 101% of comparables
-$1,232
Profit
Revenue
$63,918
Operating Expenses
$38,848
Operating Income
$25,070
Mortgage & Taxes
$26,301
Profit (Cash Flow)
-$1,232
$97,927
Cash Investment
Down Payment
$77,980
Renos & Furnishing
$8,250
Closing Costs
$11,697
Total
$97,927
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.25%
Cap Rate
6.42%
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
$18,505
Deductible property tax
$3,860
Your total deduction
$40,997
Your adjusted annual income
$150,000 - $40,997 = $109,003
Taxes on $109,003 (30%)
$32,701
Your old tax bill
$45,000
Your new tax bill
$32,701
Estimated tax savings
$12,299
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com