131 S Massanutten St Strasburg, Virginia
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $952/mo
$214,300
Zestimate
$52,385
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $346
- Occupancy
- 42%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,939
Profit
Revenue
$52,385
Operating Expenses
$25,990
Operating Income
$26,395
Mortgage & Taxes
$14,456
Profit (Cash Flow)
$11,939
$65,081
Cash Investment
Down Payment
$42,860
Renos & Furnishing
$15,792
Closing Costs
$6,429
Total
$65,081
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.34%
Cap Rate
12.31%
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
$10,171
Deductible property tax
$2,122
Estimated gross deduction
$64,726
Your income tax rate
Estimated tax savings
$19,418
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...