24123 Vashon Hwy SW Vashon, Washington
3 bed • 2.5 bath • 6 guests
Purchase Price
Est. $3,955/mo
$890,300
Zestimate
$73,682
Annual Revenue
Median of 22 selected comps
- Avg Daily Rate
- $487
- Occupancy
- 41%
$5k
$35k
$65k
$100k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
$33,872
Profit
Revenue
$73,682
Operating Expenses
$30,995
Operating Income
$42,686
Mortgage & Taxes
$8,814
Profit (Cash Flow)
$33,872
$15,936
Cash Investment
Renos & Furnishing
$15,936
Total
$15,936
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.63%
Cap Rate
4.79%
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
$0
Deductible property tax
$8,814
Estimated gross deduction
$211,744
Your income tax rate
Estimated tax savings
$63,523
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...