26 Shore Ln Harpers Ferry, West Virginia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,511/mo
$340,200
Zestimate
$69,150
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $344
- Occupancy
- 55%
$15k
$55k
$95k
$140k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,271
Profit
Revenue
$69,150
Operating Expenses
$29,930
Operating Income
$39,220
Mortgage & Taxes
$22,949
Profit (Cash Flow)
$16,271
$89,766
Cash Investment
Down Payment
$68,040
Renos & Furnishing
$11,520
Closing Costs
$10,206
Total
$89,766
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.12%
Cap Rate
11.52%
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
$16,146
Deductible property tax
$3,368
Estimated gross deduction
$98,687
Your income tax rate
Estimated tax savings
$29,606
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...