2473 Newport Rd Shenandoah, Virginia
2 bed • 2 bath • 4 guests
Purchase Price
Est. $1,533/mo
$47,922
Annual Revenue
Median of 15 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $274
- Occupancy
- 48%
$10k
$55k
$95k
$145k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
-$292
Profit
Revenue
$47,922
Operating Expenses
$24,942
Operating Income
$22,980
Mortgage & Taxes
$23,273
Profit (Cash Flow)
-$292
$89,590
Cash Investment
Down Payment
$69,000
Renos & Furnishing
$10,240
Closing Costs
$10,350
Total
$89,590
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.32%
Cap Rate
6.66%
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
$16,374
Deductible property tax
$3,415
Estimated gross deduction
$99,646
Your income tax rate
Estimated tax savings
$29,894
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...