1475 Overlook Wy Clifton Forge, Virginia
2 bed • 3 bath • 6 guests
Purchase Price
Est. $2,512/mo
$545,500
Zestimate
$39,568
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $211
- Occupancy
- 51%
$5k
$25k
$45k
$65k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
-$21,557
Profit
Revenue
$39,568
Operating Expenses
$22,978
Operating Income
$16,590
Mortgage & Taxes
$38,147
Profit (Cash Flow)
-$21,557
$145,425
Cash Investment
Down Payment
$113,100
Renos & Furnishing
$15,360
Closing Costs
$16,965
Total
$145,425
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.82%
Cap Rate
2.93%
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
$26,839
Deductible property tax
$5,598
Estimated gross deduction
$162,906
Your income tax rate
Estimated tax savings
$48,872
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...