1430 Decatur St Richmond, Virginia
4 bed • 4.5 bath • 8 guests
Purchase Price
Est. $1,550/mo
$398,900
Zestimate
$82,623
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $459
- Occupancy
- 49%
$5k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,991
Profit
Revenue
$82,623
Operating Expenses
$33,096
Operating Income
$49,527
Mortgage & Taxes
$23,536
Profit (Cash Flow)
$25,991
$98,007
Cash Investment
Down Payment
$69,780
Renos & Furnishing
$17,760
Closing Costs
$10,467
Total
$98,007
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.51%
Cap Rate
14.19%
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
$16,559
Deductible property tax
$3,454
Estimated gross deduction
$102,994
Your income tax rate
Estimated tax savings
$30,898
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...