61 Eagles Ridge Rd Nellysford, Virginia
5 bed • 3.5 bath • 9 guests
Purchase Price
Est. $3,332/mo
$554,000
Zestimate
$76,244
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $605
- Occupancy
- 35%
$5k
$80k
$155k
$235k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,946
Profit
Revenue
$76,244
Operating Expenses
$31,597
Operating Income
$44,647
Mortgage & Taxes
$50,593
Profit (Cash Flow)
-$5,946
$193,076
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$20,576
Closing Costs
$22,500
Total
$193,076
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.07%
Cap Rate
5.95%
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
$35,596
Deductible property tax
$7,425
Estimated gross deduction
$216,117
Your income tax rate
Estimated tax savings
$64,835
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...