1905 Claiborne St Richmond, Virginia
4 bed • 2 bath • 8 guests
Purchase Price
Est. $1,736/mo
$390,800
Zestimate
$88,962
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $475
- Occupancy
- 51%
$5k
$65k
$125k
$190k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,014
Profit
Revenue
$88,962
Operating Expenses
$34,586
Operating Income
$54,376
Mortgage & Taxes
$26,362
Profit (Cash Flow)
$28,014
$100,132
Cash Investment
Down Payment
$78,160
Renos & Furnishing
$10,248
Closing Costs
$11,724
Total
$100,132
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.97%
Cap Rate
13.91%
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
$18,548
Deductible property tax
$3,869
Estimated gross deduction
$112,469
Your income tax rate
Estimated tax savings
$33,741
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...