393 Crooked Run Rd Shenandoah, Virginia
4 bed • 3 bath • 8 guests
Purchase Price
Est. $1,773/mo
$390,300
Zestimate
$74,500
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $460
- Occupancy
- 44%
$10k
$70k
$130k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,397
Profit
Revenue
$74,500
Operating Expenses
$31,187
Operating Income
$43,313
Mortgage & Taxes
$26,915
Profit (Cash Flow)
$16,397
$106,970
Cash Investment
Down Payment
$79,800
Renos & Furnishing
$15,200
Closing Costs
$11,970
Total
$106,970
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.32%
Cap Rate
10.85%
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
$18,937
Deductible property tax
$3,950
Estimated gross deduction
$116,250
Your income tax rate
Estimated tax savings
$34,875
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...