255 Rainbow Ridge Ln Bentonville, Virginia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,046/mo
$235,500
Zestimate
$47,450
Annual Revenue
Manual override
- Avg Daily Rate
- $250
- Occupancy
- 52%
$10k
$50k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,733
Profit
Revenue
$47,450
Operating Expenses
$24,831
Operating Income
$22,619
Mortgage & Taxes
$15,886
Profit (Cash Flow)
$6,733
$61,845
Cash Investment
Down Payment
$47,100
Renos & Furnishing
$7,680
Closing Costs
$7,065
Total
$61,845
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.88%
Cap Rate
9.6%
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
$11,177
Deductible property tax
$2,331
Estimated gross deduction
$68,226
Your income tax rate
Estimated tax savings
$20,468
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...