182 Noel Ave Danville, Virginia, 24541-5325
3 bed • 1 bath • 7 guests • $154,900
Annual Revenue
$36,466
Profit (Cash Flow)
$7,605
Cap Rate
11.6%
Annual Revenue
AirDNA projects $208/night at 48% occupancy ($36,466)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.07% 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
19.07%
Cap Rate
11.64%
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
$7,352
Deductible property tax
$1,534
Your total deduction
$14,421
Your adjusted annual income
$150,000 - $14,421 = $135,579
Taxes on $135,579 (30%)
$40,674
Your old tax bill
$45,000
Your new tax bill
$40,674
Estimated tax savings
$4,326
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