310 Roads End Luray, Virginia
2 bed • 2 bath • 4 guests
Purchase Price
Est. $2,217/mo
$479,700
Zestimate
$50,794
Annual Revenue
Median of 15 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $293
- Occupancy
- 48%
$5k
$125k
$250k
$380k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,484
Profit
Revenue
$50,794
Operating Expenses
$25,617
Operating Income
$25,177
Mortgage & Taxes
$33,661
Profit (Cash Flow)
-$8,484
$126,482
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$11,712
Closing Costs
$14,970
Total
$126,482
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.7%
Cap Rate
5.04%
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
$23,683
Deductible property tax
$4,940
Estimated gross deduction
$143,196
Your income tax rate
Estimated tax savings
$42,959
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...