3001 Kilbride Dr Chesapeake, Virginia
3 bed • 1 bath • 9 guests
Purchase Price
Est. $1,197/mo
$269,400
Zestimate
$57,675
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $295
- Occupancy
- 54%
$10k
$45k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$27,774
Profit
Revenue
$57,675
Operating Expenses
$27,234
Operating Income
$30,441
Mortgage & Taxes
$2,667
Profit (Cash Flow)
$27,774
$7,600
Cash Investment
Renos & Furnishing
$7,600
Total
$7,600
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.74%
Cap Rate
11.29%
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
$0
Deductible property tax
$2,667
Estimated gross deduction
$64,906
Your income tax rate
Estimated tax savings
$19,472
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...