18 Hites Spring Rd Luray, Virginia
4 bed • 2 bath • 8 guests
Purchase Price
Est. $1,284/mo
$283,600
Zestimate
$54,048
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 45%
$10k
$60k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,172
Profit
Revenue
$54,048
Operating Expenses
$26,381
Operating Income
$27,667
Mortgage & Taxes
$19,495
Profit (Cash Flow)
$8,172
$78,198
Cash Investment
Down Payment
$57,800
Renos & Furnishing
$11,728
Closing Costs
$8,670
Total
$78,198
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.44%
Cap Rate
9.57%
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
$13,716
Deductible property tax
$2,861
Estimated gross deduction
$84,417
Your income tax rate
Estimated tax savings
$25,325
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...