181 Deer Dr Massanutten, Virginia, 22840-2011
6 bed • 4 bath • 12 guests
Est. $3,837/mo

Inquire about this property
Contact
STR Experts at SAVVY STR Agents
$349,600
Zestimate
$120,531
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $597/night at 49% occupancy.Projected nightly rate is $560/night at 53% occupancy.
Top 41% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$120k
$205k
$300k
Sign up to see the data on 10 all comparables
$28,055
Profit
Revenue
$120,531
Operating Expenses
$27,646
Operating Income
$92,884
Mortgage & Taxes
$64,829
Profit (Cash Flow)
$28,055
$184,587
Cash Investment
Down Payment
$79,990
Renos & Furnishing
$80,600
Closing Costs
$23,997
Total
$184,587
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
5%
Revenue Appreciation
5%
Cash on Cash Return
18.46%
Cap Rate
11.61%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$57,153
Deductible property tax
$1,440
Your total deduction
$64,152
Your adjusted annual income
$150,000 - $64,152 = $85,848
Taxes on $85,848 (30%)
$25,754
Your old tax bill
$45,000
Your new tax bill
$25,754
Estimated tax savings
$19,246
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com