1115 Summit Ave Front Royal, Virginia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,430/mo
$322,000
Zestimate
$52,689
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $407
- Occupancy
- 35%
$15k
$35k
$50k
$70k
Sign up to see the data on 41 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,906
Profit
Revenue
$52,689
Operating Expenses
$26,062
Operating Income
$26,627
Mortgage & Taxes
$21,721
Profit (Cash Flow)
$4,906
$90,492
Cash Investment
Down Payment
$64,400
Renos & Furnishing
$16,432
Closing Costs
$9,660
Total
$90,492
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.42%
Cap Rate
8.26%
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
$15,282
Deductible property tax
$3,188
Estimated gross deduction
$95,065
Your income tax rate
Estimated tax savings
$28,520
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.
Property Overview
Loading...