318 S Church St Smithfield, Virginia
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $2,940/mo
$661,900
Zestimate
$58,753
Annual Revenue
Median of 11 selected comps
- Avg Daily Rate
- $340
- Occupancy
- 47%
$20k
$50k
$75k
$105k
Sign up to see the data on 22 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,713
Profit
Revenue
$58,753
Operating Expenses
$27,487
Operating Income
$31,266
Mortgage & Taxes
$6,553
Profit (Cash Flow)
$24,713
$22,096
Cash Investment
Renos & Furnishing
$22,096
Total
$22,096
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.51%
Cap Rate
4.72%
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
$6,553
Estimated gross deduction
$160,497
Your income tax rate
Estimated tax savings
$48,149
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...