129 Bixlers Ferry Rd Luray, Virginia
2 bed • 2 bath • 4 guests
Purchase Price
Est. $884/mo
$196,700
Zestimate
$34,342
Annual Revenue
Median of 17 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $236
- Occupancy
- 40%
$5k
$20k
$35k
$50k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
-$832
Profit
Revenue
$34,342
Operating Expenses
$21,750
Operating Income
$12,592
Mortgage & Taxes
$13,424
Profit (Cash Flow)
-$832
$64,778
Cash Investment
Down Payment
$39,800
Renos & Furnishing
$19,008
Closing Costs
$5,970
Total
$64,778
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.28%
Cap Rate
6.32%
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
$9,445
Deductible property tax
$1,970
Estimated gross deduction
$61,408
Your income tax rate
Estimated tax savings
$18,422
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...