115 Overall Rd Bentonville, Virginia
3 bed • 2 bath • 6 guests
Purchase Price
Est. $800/mo
$169,600
Zestimate
$71,437
Annual Revenue
Median of 15 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $410
- Occupancy
- 48%
$15k
$50k
$85k
$120k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,827
Profit
Revenue
$71,437
Operating Expenses
$30,468
Operating Income
$40,969
Mortgage & Taxes
$12,142
Profit (Cash Flow)
$28,827
$47,560
Cash Investment
Down Payment
$36,000
Renos & Furnishing
$6,160
Closing Costs
$5,400
Total
$47,560
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
60.61%
Cap Rate
22.76%
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
$8,543
Deductible property tax
$1,782
Estimated gross deduction
$52,235
Your income tax rate
Estimated tax savings
$15,670
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...