140 Wildwood Pl Shenandoah, Virginia
3 bed • 2 bath • 6 guests
Purchase Price
Est. $2,443/mo
$369,500
Zestimate
$62,524
Annual Revenue
Median of 16 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $357
- Occupancy
- 48%
$10k
$45k
$85k
$125k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,950
Profit
Revenue
$62,524
Operating Expenses
$28,373
Operating Income
$34,151
Mortgage & Taxes
$37,101
Profit (Cash Flow)
-$2,950
$135,844
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$9,344
Closing Costs
$16,500
Total
$135,844
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.17%
Cap Rate
6.2%
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
$26,104
Deductible property tax
$5,445
Estimated gross deduction
$156,762
Your income tax rate
Estimated tax savings
$47,029
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...