40000 Dulles W Blvd Sterling, Virginia, 20166
3 bed • 2.5 bath • 2 guests
Est. $1,439/mo

Inquire about this property
Contact Agent
$46,284
Annual Revenue
AirDNA projects $176/night at 62% occupancy ($39,855.42).
Top 101% of comparables
Top 101% of comparables
$6,920
Profit
Revenue
$46,284
Operating Expenses
$19,097
Operating Income
$27,187
Mortgage & Taxes
$20,267
Profit (Cash Flow)
$6,920
$77,625
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$8,625
Closing Costs
$9,000
Total
$77,625
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.91%
Cap Rate
9.06%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$14,238
Deductible property tax
$3,000
Your total deduction
$59,408
Your adjusted annual income
$150,000 - $59,408 = $90,592
Taxes on $90,592 (30%)
$27,177
Your old tax bill
$45,000
Your new tax bill
$27,177
Estimated tax savings
$17,823
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com