274 The Hill Rd 13-A Basye, Virginia
2 bed • 2 bath • 6 guests
Purchase Price
Est. $733/mo
$19,848
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $152
- Occupancy
- 36%
$0k
$15k
$25k
$35k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,626
Profit
Revenue
$19,848
Operating Expenses
$18,344
Operating Income
$1,504
Mortgage & Taxes
$11,130
Profit (Cash Flow)
-$9,626
$48,285
Cash Investment
Down Payment
$32,999
Renos & Furnishing
$10,336
Closing Costs
$4,950
Total
$48,285
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-19.93%
Cap Rate
0.91%
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
$7,831
Deductible property tax
$1,633
Estimated gross deduction
$49,287
Your income tax rate
Estimated tax savings
$14,786
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.