13887 County Rd DL, Merrimac, WI 53561
6,000 SF event venue with indoor/outdoor concept on 5 acres.
Property Features for 13887 County Rd DL
General Information
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of NAI Madison
Investment Insights
Based on property information with market context.
Key Highlights
- 5‑acre property with bluff views
- 6,000 SF event venue, restaurant, and tavern
- Large 2,500 SF partially covered deck
Financial Insights For Specialty Retail
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $108.0k | $18.00 |
| − Vacancy | −$2.8k | −$0.47 |
| EGI | $105.2k | $17.53 |
| − OpEx | −$26.3k | −$4.38 |
| NOI | $78.9k | $13.15 |
Alternative Uses
Property Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
Demographics for 53561, WI
Market
Vacancy Rate% for Retail in Midwest region