2937 Blount Dr Bumpass, Virginia
9 bed • 6 bath • 27 guests
Purchase Price
Est. $9,811/mo
$2,208,500
Zestimate
$334,066
Annual Revenue
Median of 9 selected comps
- Avg Daily Rate
- $1,686
- Occupancy
- 54%
$70k
$215k
$365k
$525k
Sign up to see the data on 18 all comparables
Seasonality
Sign up to view the full seasonality chart
$92,902
Profit
Revenue
$334,066
Operating Expenses
$92,186
Operating Income
$241,880
Mortgage & Taxes
$148,978
Profit (Cash Flow)
$92,902
$539,483
Cash Investment
Down Payment
$441,700
Renos & Furnishing
$31,528
Closing Costs
$66,255
Total
$539,483
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.22%
Cap Rate
10.95%
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
$104,818
Deductible property tax
$21,864
Estimated gross deduction
$627,673
Your income tax rate
Estimated tax savings
$188,302
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...