15678 Virginia Loop Rd NE Poulsbo, Washington
4 bed • 4 bath • 10 guests
Purchase Price
Est. $6,442/mo
$92,351
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $505
- Occupancy
- 50%
$15k
$110k
$205k
$310k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$42,613
Profit
Revenue
$92,351
Operating Expenses
$35,382
Operating Income
$56,968
Mortgage & Taxes
$14,355
Profit (Cash Flow)
$42,613
$41,040
Cash Investment
Renos & Furnishing
$41,040
Total
$41,040
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.77%
Cap Rate
3.92%
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
$0
Deductible property tax
$14,355
Estimated gross deduction
$349,385
Your income tax rate
Estimated tax savings
$104,815
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...