2125 Bainbridge St Richmond, Virginia
2 bed • 1 bath • 4 guests
Purchase Price
Est. $1,163/mo
$261,700
Zestimate
$40,281
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $214
- Occupancy
- 52%
$5k
$25k
$40k
$60k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$518
Profit
Revenue
$40,281
Operating Expenses
$23,146
Operating Income
$17,135
Mortgage & Taxes
$17,653
Profit (Cash Flow)
-$518
$69,151
Cash Investment
Down Payment
$52,340
Renos & Furnishing
$8,960
Closing Costs
$7,851
Total
$69,151
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.74%
Cap Rate
6.54%
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
$12,421
Deductible property tax
$2,591
Estimated gross deduction
$75,944
Your income tax rate
Estimated tax savings
$22,783
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...