304 Flower Dr McGaheysville, Virginia
6 bed • 3.5 bath • 12 guests
Purchase Price
Est. $3,287/mo
$715,600
Zestimate
$147,529
Annual Revenue
Median of 25 comps selected by Priyanka, creator of this analysis.
- Avg Daily Rate
- $907
- Occupancy
- 45%
$35k
$90k
$150k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$49,262
Profit
Revenue
$147,529
Operating Expenses
$48,349
Operating Income
$99,180
Mortgage & Taxes
$49,918
Profit (Cash Flow)
$49,262
$265,700
Cash Investment
Down Payment
$148,000
Renos & Furnishing
$95,500
Closing Costs
$22,200
Total
$265,700
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.54%
Cap Rate
13.4%
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
$35,121
Deductible property tax
$7,326
Estimated gross deduction
$235,795
Your income tax rate
Estimated tax savings
$70,738
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...