110 Duwamish Trail Winchester, Virginia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,268/mo
$285,400
Zestimate
$39,352
Annual Revenue
Median of 14 selected comps
- Avg Daily Rate
- $291
- Occupancy
- 37%
$5k
$35k
$65k
$95k
Sign up to see the data on 28 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,828
Profit
Revenue
$39,351
Operating Expenses
$22,928
Operating Income
$16,424
Mortgage & Taxes
$19,252
Profit (Cash Flow)
-$2,828
$73,514
Cash Investment
Down Payment
$57,080
Renos & Furnishing
$7,872
Closing Costs
$8,562
Total
$73,514
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.84%
Cap Rate
5.75%
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
$13,545
Deductible property tax
$2,825
Estimated gross deduction
$82,252
Your income tax rate
Estimated tax savings
$24,676
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...