200 Colwood Dr Rileyville, Virginia
3 bed • 2 bath • 6 guests
Purchase Price
Est. $2,221/mo
$497,600
Zestimate
$65,839
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $368
- Occupancy
- 49%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,965
Profit
Revenue
$65,839
Operating Expenses
$29,152
Operating Income
$36,687
Mortgage & Taxes
$33,722
Profit (Cash Flow)
$2,965
$125,377
Cash Investment
Down Payment
$99,980
Renos & Furnishing
$10,400
Closing Costs
$14,997
Total
$125,377
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.36%
Cap Rate
7.33%
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
$23,726
Deductible property tax
$4,949
Estimated gross deduction
$143,055
Your income tax rate
Estimated tax savings
$42,916
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...