4314 14th St NW Washington, District of Columbia
3 bed • 2 bath • 8 guests
Purchase Price
Est. $4,109/mo
$69,547
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $395
- Occupancy
- 48%
$10k
$65k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$30,366
Profit
Revenue
$69,547
Operating Expenses
$30,024
Operating Income
$39,523
Mortgage & Taxes
$9,158
Profit (Cash Flow)
$30,366
$19,376
Cash Investment
Renos & Furnishing
$19,376
Total
$19,376
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
32.52%
Cap Rate
4.27%
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
$NaN
Deductible property tax
$9,158
Estimated gross deduction
$NaN
Your income tax rate
Estimated tax savings
$NaN
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.