54 Sumac Ln Harpers Ferry, West Virginia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,333/mo
$482,500
Zestimate
$61,509
Annual Revenue
Median of 35 selected comps
- Avg Daily Rate
- $347
- Occupancy
- 49%
$15k
$55k
$95k
$140k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,137
Profit
Revenue
$61,509
Operating Expenses
$28,135
Operating Income
$33,374
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$13,137
$81,056
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$12,056
Closing Costs
$9,000
Total
$81,056
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.2%
Cap Rate
11.12%
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
$14,238
Deductible property tax
$2,970
Estimated gross deduction
$87,594
Your income tax rate
Estimated tax savings
$26,278
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...