3307 N Huguenot Rd Richmond, Virginia
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,548/mo
$348,400
Zestimate
$72,214
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $330
- Occupancy
- 60%
$15k
$65k
$120k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,062
Profit
Revenue
$72,214
Operating Expenses
$30,650
Operating Income
$41,564
Mortgage & Taxes
$23,502
Profit (Cash Flow)
$18,062
$92,100
Cash Investment
Down Payment
$69,680
Renos & Furnishing
$11,968
Closing Costs
$10,452
Total
$92,100
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.61%
Cap Rate
11.92%
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
$16,535
Deductible property tax
$3,449
Estimated gross deduction
$101,116
Your income tax rate
Estimated tax savings
$30,335
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...