230 Parkside Rd Shenandoah Farms, Virginia
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,546/mo
$348,000
Zestimate
$66,417
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $364
- Occupancy
- 50%
$5k
$95k
$180k
$275k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,654
Profit
Revenue
$66,417
Operating Expenses
$29,288
Operating Income
$37,129
Mortgage & Taxes
$23,475
Profit (Cash Flow)
$13,654
$92,680
Cash Investment
Down Payment
$69,600
Renos & Furnishing
$12,640
Closing Costs
$10,440
Total
$92,680
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.73%
Cap Rate
10.66%
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
$16,516
Deductible property tax
$3,445
Estimated gross deduction
$101,206
Your income tax rate
Estimated tax savings
$30,362
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...