452 Spitz Ln B Basye, Virginia
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,191/mo
$26,176
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $199
- Occupancy
- 36%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$29,483
Profit
Revenue
$26,176
Operating Expenses
$23,431
Operating Income
$2,745
Mortgage & Taxes
$32,228
Profit (Cash Flow)
-$29,483
$51,504
Cash Investment
Down Payment
$26,800
Renos & Furnishing
$16,664
Closing Costs
$8,040
Total
$51,504
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-57.24%
Cap Rate
1.02%
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
$16,727
Deductible property tax
$11,765
Estimated gross deduction
$93,139
Your income tax rate
Estimated tax savings
$27,942
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.