125 National Forest Access Rd Luray, Virginia
1 bed • 1 bath • 3 guests
Purchase Price
Est. $1,142/mo
$50,156
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $284
- Occupancy
- 48%
$5k
$125k
$250k
$385k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,353
Profit
Revenue
$50,156
Operating Expenses
$25,467
Operating Income
$24,689
Mortgage & Taxes
$17,336
Profit (Cash Flow)
$7,353
$65,350
Cash Investment
Down Payment
$51,400
Renos & Furnishing
$6,240
Closing Costs
$7,710
Total
$65,350
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.25%
Cap Rate
9.6%
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
$12,197
Deductible property tax
$2,544
Estimated gross deduction
$73,813
Your income tax rate
Estimated tax savings
$22,144
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...