1009 Malvern Ave Richmond, Virginia
4 bed • 2.5 bath • 7 guests
Purchase Price
Est. $2,665/mo
$218,462
Annual Revenue
Manual override
- Avg Daily Rate
- $708
- Occupancy
- 85%
$10k
$70k
$125k
$190k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$119,480
Profit
Revenue
$218,462
Operating Expenses
$65,019
Operating Income
$153,443
Mortgage & Taxes
$33,964
Profit (Cash Flow)
$119,480
$17,648
Cash Investment
Renos & Furnishing
$17,648
Total
$17,648
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
124.91%
Cap Rate
25.57%
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
$16,961
Deductible property tax
$5,940
Estimated gross deduction
$161,733
Your income tax rate
Estimated tax savings
$48,520
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.