Washburn, Wisconsin

26003 Freedom Valley Drive

A turnkey duplex cabin built for four-season Northwoods demand, with two mirrored rental-ready sides, direct ATV and snowmobile trail access, and documented rental history for buyer underwriting.

Run the buyer calculator View MLS listing

$305KList price

4Bedrooms

2Baths

1,272Sq ft

1.57Acres

Trail's Edge Hideaway

Two rental-ready cabins in one simple ownership model.

The property is arranged as a duplex cabin with two mirrored 2-bedroom, 1-bathroom units. Each side can operate independently for smaller groups, or the full property can host larger parties looking for a basecamp between Washburn and Cornucopia.

Furnishings and household goods are expected to be included, making the path from closing table to guest-ready calendar unusually direct.

26003 Freedom Valley Drive cabin exterior

Flexible rental layout

Rent each side separately or combine both units for larger groups and longer itineraries.

Direct trail access

Guests can ride straight from the property onto Bayfield County ATV and snowmobile routes.

Four-season draw

Valhalla Recreation Area adds skiing, fat biking, hiking, and mountain biking nearby.

Financial package

Documented rental history and the buyer calculator help frame cash-flow scenarios before a showing.

Kitchen or living space at Freedom Valley

Freedom Valley property and surrounding woods

Why buyers notice it

Rare ride-from-the-property access, without sacrificing nearby towns.

The listing sits under 10 minutes from Washburn and roughly 15 minutes from Cornucopia, giving guests access to Lake Superior day trips, grocery, restaurants, marina activity, and a true trail-centered stay.

Washburn nearby

Restaurants, groceries, marina access, and Lake Superior itineraries close at hand.

Cornucopia reach

A strong west-side Bayfield Peninsula guest draw within an easy drive.

Buyer calculator

Model the rental math before you tour.

Use the calculator below to adjust purchase price, down payment, interest rate, management fee, and personal-use assumptions against the available 2025 rental performance model.

Illustrative analysis only. Listing information, rental performance, taxes, expenses, financing terms, insurance, licensing, and availability should be independently verified by buyers and their advisors.

26003 Freedom Valley Buyer Calculator

Adjust the assumptions below to explore how the property's rental history could help offset the cost of ownership.

1. Tell us how you'd own it

Update the below fields based on your assumptions on purchase price, loan details, etc.

Purchase Price

Down Payment %

Interest Rate %

Loan Term

Management Fee %

Personal Use Nights

Advanced Assumptions

Historical Property Constants

Historical ADR and Mortgage Calculations

Monthly Mortgage P&I

Annual Debt Service

Personal Use Revenue Impact

Projected Gross Rental Revenue

Operating Scenario Calculations

NOI Available Towards Financing

Buyer-Facing Metrics

Owner Cost Coverage %

Potential Annual Surplus

/year before insurance

2. Your Estimated Ownership Picture

MONTHLY MORTGAGE P&I

OWNERSHIP COSTS COVERED

% of modeled annual ownership costs

ESTIMATED OWNER CONTRIBUTION

$/month

WHAT THAT MEANS

PERSONAL USE MODELED

nights/year

Approximate Owner-Use Nights at Break-Even

Approximate Break-Even Personal Use

nights/year

mp-ink:#183142;--bmp-muted:#5f7380;--bmp-line:#d8e3e7;color:var(--bmp-ink);font-family:inherit;}
#frm_form_5_container .buyer_calc_inputs,#frm_form_5_container .buyer-calc-advanced,#frm_form_5_container .buyer-calc-results,#frm_form_5_container #frm_field_220_container,#frm_form_5_container #frm_field_226_container,#frm_form_5_container .buyer-calc-lead{border:1px solid var(--bmp-line);border-radius:8px;background:#fff;padding:22px;margin:0 0 22px;box-shadow:0 10px 28px rgba(18,50,72,.08);}
#frm_form_5_container .buyer_calc_inputs h3,#frm_form_5_container .buyer-calc-advanced h3,#frm_form_5_container .buyer-calc-results h3,#frm_form_5_container #frm_field_220_container h3,#frm_form_5_container #frm_field_226_container h3,#frm_form_5_container .buyer-calc-lead h3{color:var(--bmp-navy);font-weight:700;margin:0 0 10px;letter-spacing:0;}
#frm_form_5_container .buyer-calc-results{background:var(--bmp-navy);color:#fff;border-color:var(--bmp-navy);}
#frm_form_5_container .buyer-calc-results h3,#frm_form_5_container .buyer-calc-results label,#frm_form_5_container .buyer-calc-results .frm_primary_label{color:#fff!important;}
#frm_form_5_container .buyer-calc-results .frm_form_field:not(.frm_section_heading){background:rgba(255,255,255,.10);border:1px solid rgba(255,255,255,.22);border-radius:8px;padding:16px;min-height:116px;}
#frm_form_5_container .buyer-calc-results input[readonly],#frm_form_5_container .buyer-calc-results input[disabled],#frm_form_5_container .buyer-calc-results .frm_total_formatted{color:#fff!important;background:transparent!important;border:0!important;box-shadow:none!important;font-size:28px!important;font-weight:800!important;padding:0!important;}
#frm_form_5_container .buyer-calc-lead{background:var(--bmp-navy);color:#fff;border-color:var(--bmp-navy);}
#frm_form_5_container .buyer-calc-lead h3,#frm_form_5_container .buyer-calc-lead label,#frm_form_5_container .buyer-calc-lead .frm_primary_label,#frm_form_5_container .buyer-calc-lead .frm_description,#frm_form_5_container .buyer-calc-lead .frm_required{color:#fff!important;opacity:1!important;}
#frm_form_5_container .buyer-calc-lead input{background:#fff!important;color:var(--bmp-ink)!important;border:1px solid rgba(255,255,255,.34)!important;}
#frm_form_5_container .buyer-calc-lead input::placeholder{color:#617684!important;opacity:1!important;}
#frm_form_5_container input[type=range]{accent-color:var(--bmp-teal);opacity:1!important;}
#frm_form_5_container input[type=range]::-webkit-slider-runnable-track{height:8px;border-radius:999px;background:linear-gradient(90deg,var(--bmp-teal),var(--bmp-gold));}
#frm_form_5_container input[type=range]::-webkit-slider-thumb{-webkit-appearance:none;appearance:none;width:20px;height:20px;border-radius:50%;margin-top:-6px;background:#fff;border:3px solid var(--bmp-navy);box-shadow:0 2px 8px rgba(18,50,72,.25);}
#frm_form_5_container input[type=range]::-moz-range-track{height:8px;border-radius:999px;background:linear-gradient(90deg,var(--bmp-teal),var(--bmp-gold));}
#frm_form_5_container input[type=range]::-moz-range-thumb{width:18px;height:18px;border-radius:50%;background:#fff;border:3px solid var(--bmp-navy);}
#frm_form_5_container #frm_field_221_container,#frm_form_5_container #frm_field_222_container,#frm_form_5_container #frm_field_224_container,#frm_form_5_container #frm_field_218_container{display:none!important;}
#frm_form_5_container .bmp-live-meaning{color:var(--bmp-ink);font-size:17px;line-height:1.55;margin-top:8px;}
#frm_form_5_container .bmp-live-meaning strong{color:var(--bmp-navy);}
#frm_form_5_container #frm_field_235_container{font-size:13px;line-height:1.5;color:var(--bmp-muted);}
#frm_form_5_container .frm_button_submit,#frm_form_5_container button[type=submit]{background:var(--bmp-gold)!important;color:var(--bmp-navy)!important;border:0!important;border-radius:6px!important;font-weight:800!important;}
@media (max-width:700px){#frm_form_5_container .buyer_calc_inputs,#frm_form_5_container .buyer-calc-advanced,#frm_form_5_container .buyer-calc-results,#frm_form_5_container #frm_field_220_container,#frm_form_5_container #frm_field_226_container,#frm_form_5_container .buyer-calc-lead{padding:18px;}#frm_form_5_container .buyer-calc-results input[readonly],#frm_form_5_container .buyer-calc-results input[disabled],#frm_form_5_container .buyer-calc-results .frm_total_formatted{font-size:24px!important;}}

3. Want the full numbers?

First name

Phone

Illustrative financial analysis only. Calculations are based primarily on 2025 rental performance for Trail's Edge Hideaway / 26003 Freedom Valley and the assumptions entered above. The workbook includes property taxes in the 2025 operating-cost base, but utilities and insurance were not supplied and default to $0 unless entered by the buyer. Historical performance and projections do not guarantee future rental revenue, occupancy, expenses, financing terms, tax treatment, licensing, or availability for personal use. Mortgage estimates include principal and interest only. Buyers should independently verify all financial information and consult appropriate lending, tax, insurance, legal, and financial professionals.

If you are human, leave this field blank.