2600 E Weyburn Rd Richmond, Virginia
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,726/mo
$428,600
Zestimate
$69,486
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $322
- Occupancy
- 59%
$5k
$60k
$115k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,263
Profit
Revenue
$69,486
Operating Expenses
$30,009
Operating Income
$39,477
Mortgage & Taxes
$26,214
Profit (Cash Flow)
$13,263
$104,538
Cash Investment
Down Payment
$77,720
Renos & Furnishing
$15,160
Closing Costs
$11,658
Total
$104,538
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.68%
Cap Rate
10.15%
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
$18,443
Deductible property tax
$3,847
Estimated gross deduction
$113,327
Your income tax rate
Estimated tax savings
$33,998
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...