5207 Forest Hill Ave Richmond, Virginia
4 bed • 2 bath • 8 guests
Purchase Price
Est. $1,317/mo
$336,400
Zestimate
$82,826
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $394
- Occupancy
- 58%
$5k
$65k
$125k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,688
Profit
Revenue
$82,826
Operating Expenses
$33,144
Operating Income
$49,682
Mortgage & Taxes
$19,994
Profit (Cash Flow)
$29,688
$79,428
Cash Investment
Down Payment
$59,280
Renos & Furnishing
$11,256
Closing Costs
$8,892
Total
$79,428
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
37.37%
Cap Rate
16.76%
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
$14,067
Deductible property tax
$2,934
Estimated gross deduction
$86,347
Your income tax rate
Estimated tax savings
$25,904
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...