4 Cypress Rd Portsmouth, Virginia
4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,174/mo
$489,300
Zestimate
$60,401
Annual Revenue
Median of 22 selected comps
- Avg Daily Rate
- $324
- Occupancy
- 51%
$10k
$75k
$135k
$205k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
-$480
Profit
Revenue
$60,401
Operating Expenses
$27,874
Operating Income
$32,527
Mortgage & Taxes
$33,007
Profit (Cash Flow)
-$480
$134,539
Cash Investment
Down Payment
$97,860
Renos & Furnishing
$22,000
Closing Costs
$14,679
Total
$134,539
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.35%
Cap Rate
6.64%
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
$23,223
Deductible property tax
$4,844
Estimated gross deduction
$143,567
Your income tax rate
Estimated tax savings
$43,070
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...