STR Yield
← Back to deals
MortgageCash

Rate 8.03% = 7.28% Freddie Mac 30-yr avg (Oct 1) + 0.75% investor premium

1041 Kristy Ln

1041 Kristy Ln

Onalaska, WI 54650

$349,900

3 bd · 3 ba · 2,500 sqft · Listed 1d ago

View on Realtor.com →
Low confidenceNegative cash flow

Year built

2005

Sqft

2,500

Lot sqft

12,632

HOA / mo

None

Furnished

No

List date

2026-10-02T20:12:24.000000Z

Revenue

Annual revenue

$37,205

ADR

$199

Occupancy

51%

Cleaning fees (12 mo)

$5,132

Confidence

Med (55.78), 5 comps

Comp revenue range (p25 / median / p75)

$23,346$32,527$43,578

Few similar-size comps were found, so all comps are shown.

Median revenue of shown comps: $32,527

  • 3 bedroom, 2 bath Townhouse with private driveway.

    Townhouse · 3 bd · 2 ba · sleeps 6 · 0.3 mi

    Revenue $44,538ADR $198Occ ≈ 62%5★ (96)

    AirbnbVrbo

  • Home Sweet Home

    House · 3 bd · 2 ba · sleeps 5 · 0.5 mi

    Revenue $12,041ADR $165Occ ≈ 20%4.5★ (19)

    Airbnb

  • Charming and comfy: 3BR home on quiet street

    House · 3 bd · 2 ba · sleeps 8 · 0.8 mi

    Revenue $23,346ADR $184Occ ≈ 35%5★ (41)

    Airbnb

  • Aspen Valley Retreat • Spacious Family Home

    House · 3 bd · 3 ba · sleeps 7 · 1.6 mi

    Revenue $32,527ADR $273Occ ≈ 33%4.3★ (19)

    AirbnbVrbo

  • Corto's Ona-Lake House Rental, LLC

    House · 3 bd · 2 ba · sleeps 12 · 1.7 mi

    Revenue $43,578ADR $237Occ ≈ 50%5★ (155)

    AirbnbVrbo

Revenue and nightly rate (ADR) are trailing-12-month figures per listing. Occupancy is estimated as revenue ÷ ADR ÷ 365 and can read high when revenue includes cleaning fees.

Cash flow calculator

Financing
Management
Term

Rate 8.03% = 7.28% Freddie Mac 30-yr avg (Oct 1) + 0.75% investor premium

Est. revenue

$37,205

NOI

$16,447

Cash flow /mo

-$561

Cash needed

$126,971

Cash-on-cash

-5.3%

ROE (yr 1)

4.7%

Cap rate

4.7%

DSCR

0.71

Year-1 write-off

$77,552

Year-1 tax shield @ 32%

$24,817

Year-1 return on equity

  • Cash flow (annual)-$6,726
  • Principal paydown$2,179
  • Appreciation at%$10,497
ROE4.7%

Tax savings aren't counted. Turn on “Count tax savings in returns” above if you can use the losses.

Opex, cash-needed & tax-savings breakdown

Annual operating expenses

  • Management (20% of revenue)$7,441
  • Platform fees (3% of revenue)$1,116
  • Maintenance / capex (5% of revenue)$1,860
  • Utilities & supplies$4,200
  • HOA$0
  • Property tax$4,409
  • Insurance (STR-rated)$1,732

Cash needed to close

  • Down payment (25%)$87,475
  • Closing costs (4.0%)$13,996
  • Furnishing (bought new)$25,500

Tax savings if the STR loophole applies

  • Tax shield @ 32%$24,817

Property tax, insurance rate and the land/building split come from this listing's county tax record; other assumptions match the daily feed (see tasks/plan.md).

The write-off comes from the cost segregation estimate below. Not tax advice.

Cost segregation estimate

An estimate from the listing: every part of the home is priced from national construction costs, less wear for age, and the price (less land) is spread over the parts in proportion. The headline is what a typical cost seg study would claim for this property. The answers below are optional refinements.

Depreciable basis

$270,000

Short-life (5/15-yr)

$52,000 · 19%

Year-1 deduction

$78,000

Year-1 tax shield @ 32%

$25,000

Land 23% (county tax record, assessed value split) · building $218,000 over 39 years · new furniture $26,000

Based on: 2,500 sq ft, built 2005, 3 bd / 3 ba, unfurnished, listing features (deck, patio, game room, fireplace, flooring types, appliance list).

Try the cost segregation calculator on any property →

IRS-guide safe-harbor floor: $54,000 in year 1 (10% short-life, $17,000 tax shield), the conservative amount following the IRS audit guide's residential classification table.

5-year property$48,800

  • Kitchen cabinetsdefault

    $11,300 new × 40% good × 0.96 allocation

    $4,300

  • Kitchen countertopsdefault

    $9,200 new × 40% good × 0.96 allocation

    $3,500

  • Decorative trimdefault

    $4,400 new × 40% good × 0.96 allocation

    $1,700

  • Mirrorsdefault

    $500 new × 40% good × 0.96 allocation

    $200

  • Shelvingdefault

    $1,200 new × 40% good × 0.96 allocation

    $500

  • Window coverings (25)default

    $6,300 new × 40% good × 0.96 allocation

    $2,400

  • Kitchen & laundry equipment plumbingdefault

    $8,800 new × 58% good × 0.96 allocation

    $4,900

  • Kitchen, laundry & data equipment electricaldefault

    $5,300 new × 58% good × 0.96 allocation

    $2,900

  • Appliances (range, microwave, dishwasher, refrigerator, washer, dryer)listing

    $7,700 new × 40% good × 0.96 allocation

    $2,900

  • Furniture bought newlisting

    $19,500 new × 100% good · bought separately

    $19,500

  • Game-room equipment bought newlisting

    $6,000 new × 100% good · bought separately

    $6,000
15-year land improvements$28,500

  • Paving: driveway & walks (paved)listing

    $10,400 new × 50% good × 0.96 allocation

    $5,000

  • Landscaping (typical)default

    $10,000 new × 50% good × 0.96 allocation

    $4,800

  • Patioslisting

    $11,300 new × 50% good × 0.96 allocation

    $5,400

  • Decks & porches (attached)listing

    $28,100 new × 50% good × 0.96 allocation

    $13,400
Building, 39-year$218,300

  • Structure: foundation, framing, walls, windows, doors, roof, interior finishesdefault

    $271,500 new × 65% good × 0.96 allocation

    $168,700

  • Building plumbing & fixturesdefault

    $28,200 new × 58% good × 0.96 allocation

    $15,600

  • Building electrical & lightingdefault

    $29,000 new × 58% good × 0.96 allocation

    $16,100

  • HVACdefault

    $28,200 new × 40% good × 0.96 allocation

    $10,800

  • Hardwood & tile floorsdefault

    $16,100 new × 40% good × 0.96 allocation

    $6,200

  • Fireplacelisting

    $2,600 new × 40% good × 0.96 allocation

    $1,000

About the property

Depreciation schedule: typical cost seg study

Year5-yr15-yrBuildingTotal
1$48,800$28,500$200$77,600
2$0$0$5,600$5,600
3$0$0$5,600$5,600
4$0$0$5,600$5,600
5$0$0$5,600$5,600
6+$0$0$195,600$195,600
Total$48,800$28,500$218,300$295,600

Model-based estimate, not an engineered cost segregation study. The IRS doesn’t approve studies; get a professional study before filing. Using these losses against W-2 income needs the short-term rental exception (average stay ≤7 days + material participation). The 39-year building life applies because stays average under 30 days, a separate test (27.5 years for a long-term rental). Federal only: California, Georgia and Wisconsin disallow bonus depreciation, Ohio adds back 5/6 of it, and Tennessee has no personal income tax. Not tax advice.

Market note

Rules differ by jurisdiction. The City of La Crosse requires a short-term rental license ($100 a year) once you rent more than 10 nights a year, plus a Wisconsin tourist rooming house license and inspection from the La Crosse County Health Department. We found no owner-occupancy rule or night cap in the city, but the license does NOT transfer to a new owner. Onalaska allows rentals with a city permit in some zoning districts, and unincorporated towns follow La Crosse County zoning, which has its own permit and day limits. Wisconsin law lets local governments restrict stays under 7 nights. Verify parcel eligibility with the city or county before you buy.