118 Wooldridge Cir Lynchburg, Virginia
5 bed • 3 bath • 15 guests
Purchase Price
Est. $1,653/mo
$81,361
Annual Revenue
Median of 11 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $492
- Occupancy
- 45%
$20k
$185k
$355k
$535k
Sign up to see the data on 22 all comparables
Seasonality
Sign up to view the full seasonality chart
$26,867
Profit
Revenue
$81,361
Operating Expenses
$24,420
Operating Income
$56,941
Mortgage & Taxes
$30,074
Profit (Cash Flow)
$26,867
$109,188
Cash Investment
Down Payment
$55,800
Renos & Furnishing
$42,228
Closing Costs
$11,160
Total
$109,188
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.6%
Cap Rate
15.3%
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
$25,103
Deductible property tax
$2,232
Estimated gross deduction
$122,797
Your income tax rate
Estimated tax savings
$36,839
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...