148 Rossies Rd Stanley, Virginia
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,643/mo
$72,472
Annual Revenue
Median of 23 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $381
- Occupancy
- 52%
$10k
$120k
$225k
$345k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,809
Profit
Revenue
$72,472
Operating Expenses
$30,711
Operating Income
$41,761
Mortgage & Taxes
$24,952
Profit (Cash Flow)
$16,809
$99,477
Cash Investment
Down Payment
$73,980
Renos & Furnishing
$14,400
Closing Costs
$11,097
Total
$99,477
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.89%
Cap Rate
11.28%
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
$17,556
Deductible property tax
$3,662
Estimated gross deduction
$107,864
Your income tax rate
Estimated tax savings
$32,359
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.