108 Bitternut Ln
Mount Jackson, Virginia, 22842-3491
3 bed • 2 bath • 8 guests • $300,000
Annual Revenue
$54,363
Profit (Cash Flow)
$13,384
Cap Rate
11.2%
Annual Revenue
AirDNA projects $244/night at 61% occupancy ($54,363)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.26% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.26%
Cap Rate
11.2%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$14,238
Deductible property tax
$2,970
Your total deduction
$29,314
Your adjusted annual income
$150,000 - $29,314 = $120,686
Taxes on $120,686 (30%)
$36,206
Your old tax bill
$45,000
Your new tax bill
$36,206
Estimated tax savings
$8,794
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com