1740 Hardware Rd Scottsville, Virginia
3 bed • 2 bath • 4 guests
Purchase Price
Est. $1,266/mo
$33,801
Annual Revenue
Median of 9 selected comps
- Avg Daily Rate
- $254
- Occupancy
- 37%
$5k
$35k
$60k
$95k
Sign up to see the data on 17 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,356
Profit
Revenue
$33,801
Operating Expenses
$21,623
Operating Income
$12,178
Mortgage & Taxes
$2,821
Profit (Cash Flow)
$9,356
$8,500
Cash Investment
Renos & Furnishing
$8,500
Total
$8,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.09%
Cap Rate
4.27%
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
$2,821
Estimated gross deduction
$68,802
Your income tax rate
Estimated tax savings
$20,641
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.