243 Ridge Rd Rileyville, Virginia, 22650
2 bed • 1 bath • 6 guests • $270,000
Annual Revenue
$60,850
Profit (Cash Flow)
$19,111
Cap Rate
14.5%
Annual Revenue
AirDNA projects $238/night at 70% occupancy ($60,850)
Occupancy Rate
Avg Daily Rate
Return Metrics
75.68% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
75.68%
Cap Rate
14.54%
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
$14,416
Deductible property tax
$2,673
Your total deduction
$19,478
Your adjusted annual income
$150,000 - $19,478 = $130,522
Taxes on $130,522 (30%)
$39,156
Your old tax bill
$45,000
Your new tax bill
$39,156
Estimated tax savings
$5,844
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