151 Harmony Ln Stanley, Virginia
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $2,859/mo
$643,500
Zestimate
$72,261
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $395
- Occupancy
- 50%
$10k
$120k
$225k
$340k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,809
Profit
Revenue
$72,261
Operating Expenses
$30,661
Operating Income
$41,600
Mortgage & Taxes
$43,408
Profit (Cash Flow)
-$1,809
$164,645
Cash Investment
Down Payment
$128,700
Renos & Furnishing
$16,640
Closing Costs
$19,305
Total
$164,645
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.09%
Cap Rate
6.46%
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
$30,541
Deductible property tax
$6,371
Estimated gross deduction
$185,124
Your income tax rate
Estimated tax savings
$55,537
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...