10012 River Rd Petersburg, Virginia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $766/mo
$49,211
Annual Revenue
Median of 14 selected comps
- Avg Daily Rate
- $272
- Occupancy
- 50%
$10k
$25k
$40k
$60k
Sign up to see the data on 27 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,331
Profit
Revenue
$49,211
Operating Expenses
$25,245
Operating Income
$23,966
Mortgage & Taxes
$11,636
Profit (Cash Flow)
$12,331
$53,249
Cash Investment
Down Payment
$34,498
Renos & Furnishing
$13,576
Closing Costs
$5,175
Total
$53,249
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
23.15%
Cap Rate
13.89%
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
$8,187
Deductible property tax
$1,708
Estimated gross deduction
$52,358
Your income tax rate
Estimated tax savings
$15,707
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...