80 Rock Tree Ln Wintergreen Resort, Virginia
4 bed • 3 bath • 12 guests
Purchase Price
Est. $4,443/mo
$1,000,100
Zestimate
$96,325
Annual Revenue
Manual override
- Avg Daily Rate
- $1,191
- Occupancy
- 22%
$10k
$40k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,455
Profit
Revenue
$96,325
Operating Expenses
$36,316
Operating Income
$60,009
Mortgage & Taxes
$67,464
Profit (Cash Flow)
-$7,455
$254,175
Cash Investment
Down Payment
$200,020
Renos & Furnishing
$24,152
Closing Costs
$30,003
Total
$254,175
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.93%
Cap Rate
6%
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
$47,466
Deductible property tax
$9,901
Estimated gross deduction
$287,199
Your income tax rate
Estimated tax savings
$86,160
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...