1689 Farmview Rd Luray, Virginia
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,088/mo
$53,305
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $357
- Occupancy
- 41%
$10k
$45k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,571
Profit
Revenue
$53,305
Operating Expenses
$26,207
Operating Income
$27,098
Mortgage & Taxes
$16,527
Profit (Cash Flow)
$10,571
$71,270
Cash Investment
Down Payment
$49,000
Renos & Furnishing
$14,920
Closing Costs
$7,350
Total
$71,270
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.83%
Cap Rate
11.06%
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
$11,628
Deductible property tax
$2,426
Estimated gross deduction
$73,058
Your income tax rate
Estimated tax savings
$21,917
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.