904 Archwood Trl Winchester, Virginia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,424/mo
$320,500
Zestimate
$34,693
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $256
- Occupancy
- 37%
$5k
$35k
$65k
$95k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,760
Profit
Revenue
$34,693
Operating Expenses
$21,833
Operating Income
$12,860
Mortgage & Taxes
$21,620
Profit (Cash Flow)
-$8,760
$87,099
Cash Investment
Down Payment
$64,100
Renos & Furnishing
$13,384
Closing Costs
$9,615
Total
$87,099
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.05%
Cap Rate
4.01%
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
$15,211
Deductible property tax
$3,173
Estimated gross deduction
$93,731
Your income tax rate
Estimated tax savings
$28,119
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...