116 E Cork St Winchester, Virginia
2 bed • 1 bath • 6 guests
Purchase Price
Est. $962/mo
$33,147
Annual Revenue
Median of 25 comps selected by Kellie, creator of this analysis.
- Avg Daily Rate
- $206
- Occupancy
- 44%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,936
Profit
Revenue
$33,147
Operating Expenses
$21,470
Operating Income
$11,677
Mortgage & Taxes
$14,613
Profit (Cash Flow)
-$2,936
$59,554
Cash Investment
Down Payment
$43,327
Renos & Furnishing
$9,728
Closing Costs
$6,499
Total
$59,554
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.92%
Cap Rate
5.39%
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
$10,282
Deductible property tax
$2,145
Estimated gross deduction
$63,560
Your income tax rate
Estimated tax savings
$19,068
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...