665 Overlook Dr Rileyville, Virginia
2 bed • 1 bath • 4 guests
Purchase Price
Est. $1,533/mo
$336,900
Zestimate
$56,555
Annual Revenue
Median of 16 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $284
- Occupancy
- 55%
$20k
$40k
$60k
$85k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,312
Profit
Revenue
$56,555
Operating Expenses
$26,970
Operating Income
$29,585
Mortgage & Taxes
$23,273
Profit (Cash Flow)
$6,312
$86,790
Cash Investment
Down Payment
$69,000
Renos & Furnishing
$7,440
Closing Costs
$10,350
Total
$86,790
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.27%
Cap Rate
8.57%
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
$16,374
Deductible property tax
$3,415
Estimated gross deduction
$98,806
Your income tax rate
Estimated tax savings
$29,642
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...