4159 US-340 Stanley, Virginia
4 bed • 2 bath • 8 guests
Purchase Price
Est. $2,888/mo
$77,948
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $463
- Occupancy
- 46%
$10k
$115k
$225k
$340k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,103
Profit
Revenue
$77,948
Operating Expenses
$31,998
Operating Income
$45,950
Mortgage & Taxes
$43,847
Profit (Cash Flow)
$2,103
$168,268
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$18,768
Closing Costs
$19,500
Total
$168,268
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.24%
Cap Rate
7.06%
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
$30,850
Deductible property tax
$6,435
Estimated gross deduction
$187,582
Your income tax rate
Estimated tax savings
$56,275
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.