2342 Lake Retreat Rd Huddleston, Virginia
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,528/mo
$344,000
Zestimate
$56,567
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $460
- Occupancy
- 34%
$10k
$55k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,389
Profit
Revenue
$56,567
Operating Expenses
$26,973
Operating Income
$29,594
Mortgage & Taxes
$23,205
Profit (Cash Flow)
$6,389
$98,576
Cash Investment
Down Payment
$68,800
Renos & Furnishing
$19,456
Closing Costs
$10,320
Total
$98,576
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.48%
Cap Rate
8.6%
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
$16,327
Deductible property tax
$3,406
Estimated gross deduction
$102,131
Your income tax rate
Estimated tax savings
$30,639
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...