10106 Huntersdell Ln Richmond, Virginia
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,836/mo
$413,300
Zestimate
$61,591
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $290
- Occupancy
- 58%
$5k
$60k
$115k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,557
Profit
Revenue
$61,591
Operating Expenses
$28,154
Operating Income
$33,437
Mortgage & Taxes
$27,880
Profit (Cash Flow)
$5,557
$107,955
Cash Investment
Down Payment
$82,660
Renos & Furnishing
$12,896
Closing Costs
$12,399
Total
$107,955
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.14%
Cap Rate
8.09%
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
$19,616
Deductible property tax
$4,092
Estimated gross deduction
$119,562
Your income tax rate
Estimated tax savings
$35,869
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...