201 Seclusion Shores Dr Mineral, Virginia
7 bed • 4 bath • 18 guests
Purchase Price
Est. $2,484/mo
$559,100
Zestimate
$84,718
Annual Revenue
Manual override
- Avg Daily Rate
- $982
- Occupancy
- 24%
$30k
$145k
$260k
$385k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,414
Profit
Revenue
$84,718
Operating Expenses
$33,589
Operating Income
$51,129
Mortgage & Taxes
$37,715
Profit (Cash Flow)
$13,414
$155,529
Cash Investment
Down Payment
$111,820
Renos & Furnishing
$26,936
Closing Costs
$16,773
Total
$155,529
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.62%
Cap Rate
9.14%
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
$26,535
Deductible property tax
$5,535
Estimated gross deduction
$164,587
Your income tax rate
Estimated tax savings
$49,376
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...