191 8th St Rainelle, West Virginia
2 bed • 2 bath • 6 guests
Purchase Price
Est. $494/mo
$17,753
Annual Revenue
Median of 12 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $197
- Occupancy
- 25%
$10k
$20k
$30k
$45k
Sign up to see the data on 12 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,600
Profit
Revenue
$17,753
Operating Expenses
$17,852
Operating Income
-$99
Mortgage & Taxes
$7,500
Profit (Cash Flow)
-$7,600
$33,189
Cash Investment
Down Payment
$22,238
Renos & Furnishing
$7,616
Closing Costs
$3,336
Total
$33,189
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-22.89%
Cap Rate
-0.08%
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
$5,277
Deductible property tax
$1,101
Estimated gross deduction
$33,409
Your income tax rate
Estimated tax savings
$10,023
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.