100 Dina Ln Stanley, Virginia
4 bed • 2 bath • 12 guests
Purchase Price
Est. $10,884/mo
$454,900
Zestimate
$90,184
Annual Revenue
Median of 18 comps selected by HP, creator of this analysis.
- Avg Daily Rate
- $457
- Occupancy
- 54%
$15k
$120k
$225k
$340k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
-$109,959
Profit
Revenue
$90,184
Operating Expenses
$34,873
Operating Income
$55,311
Mortgage & Taxes
$165,269
Profit (Cash Flow)
-$109,959
$587,052
Cash Investment
Down Payment
$490,000
Renos & Furnishing
$23,552
Closing Costs
$73,500
Total
$587,052
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-18.73%
Cap Rate
2.25%
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
$116,280
Deductible property tax
$24,255
Estimated gross deduction
$692,882
Your income tax rate
Estimated tax savings
$207,865
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.
Property Overview
Loading...