207 Riverview Dr Luray, Virginia
4 bed • 2 bath • 12 guests
Purchase Price
$70,118
Annual Revenue
Median of 25 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $381
- Occupancy
- 50%
$5k
$60k
$110k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,303
Profit
Revenue
$70,118
Operating Expenses
$30,158
Operating Income
$39,960
Mortgage & Taxes
$25,657
Profit (Cash Flow)
$14,303
$105,096
Cash Investment
Down Payment
$76,070
Renos & Furnishing
$17,616
Closing Costs
$11,410
Total
$105,096
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.6%
Cap Rate
10.5%
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
$18,052
Deductible property tax
$3,765
Estimated gross deduction
$111,754
Your income tax rate
Estimated tax savings
$33,526
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...