108 Herron Ln NW Home, Washington
2 bed • 1 bath • 6 guests
Purchase Price
Est. $2,107/mo
$474,300
Zestimate
$37,891
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $269
- Occupancy
- 39%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,611
Profit
Revenue
$37,891
Operating Expenses
$22,584
Operating Income
$15,307
Mortgage & Taxes
$4,696
Profit (Cash Flow)
$10,611
$8,960
Cash Investment
Renos & Furnishing
$8,960
Total
$8,960
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.13%
Cap Rate
3.22%
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
$0
Deductible property tax
$4,696
Estimated gross deduction
$112,946
Your income tax rate
Estimated tax savings
$33,884
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...