182 Noel Ave
Danville, Virginia, 24541-5325
3 bed • 1 bath • 6 guests • $154,900
Annual Revenue
$56,704
Profit (Cash Flow)
$22,585
Cap Rate
23.0%
Annual Revenue
AirDNA projects $207/night at 48% occupancy ($36,291)
Occupancy Rate
Avg Daily Rate
Return Metrics
51.47% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
6.8%
Revenue Appreciation
0%
Cash on Cash Return
51.47%
Cap Rate
23.01%
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
$10,386
Deductible property tax
$1,704
Your total deduction
$786
Your adjusted annual income
$150,000 - $786 = $149,214
Taxes on $149,214 (30%)
$44,764
Your old tax bill
$45,000
Your new tax bill
$44,764
Estimated tax savings
$236
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