10640 Savoy Rd Richmond, Virginia
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $2,081/mo
$468,500
Zestimate
$83,580
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $409
- Occupancy
- 56%
$10k
$65k
$125k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,655
Profit
Revenue
$83,580
Operating Expenses
$33,321
Operating Income
$50,259
Mortgage & Taxes
$31,604
Profit (Cash Flow)
$18,655
$124,331
Cash Investment
Down Payment
$93,700
Renos & Furnishing
$16,576
Closing Costs
$14,055
Total
$124,331
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15%
Cap Rate
10.72%
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
$22,235
Deductible property tax
$4,638
Estimated gross deduction
$136,118
Your income tax rate
Estimated tax savings
$40,835
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...