20 Thomas Dr Poquoson, Virginia
4 bed • 3 bath • 8 guests
Purchase Price
Est. $2,206/mo
$496,500
Zestimate
$84,229
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $462
- Occupancy
- 50%
$5k
$60k
$115k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$45,840
Profit
Revenue
$84,229
Operating Expenses
$33,474
Operating Income
$50,755
Mortgage & Taxes
$4,915
Profit (Cash Flow)
$45,840
$18,216
Cash Investment
Renos & Furnishing
$18,216
Total
$18,216
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.65%
Cap Rate
10.22%
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
$4,915
Estimated gross deduction
$120,883
Your income tax rate
Estimated tax savings
$36,265
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...