135 Falcon Hvn Dr Basye, Virginia, 22810
3 bed • 2.5 bath • 7 guests • $550,000
Annual Revenue
$71,223
Profit (Cash Flow)
$10,088
Cap Rate
8.1%
Annual Revenue
AirDNA projects $277/night at 65% occupancy ($65,762)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.61% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.61%
Cap Rate
8.14%
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
$22,143
Deductible property tax
$6,050
Your total deduction
$65,371
Your adjusted annual income
$150,000 - $65,371 = $84,629
Taxes on $84,629 (30%)
$25,389
Your old tax bill
$45,000
Your new tax bill
$25,389
Estimated tax savings
$19,611
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