3620 Sandfiddler Rd
Virginia Beach, Virginia, 23456-4310
8 bed • 6 bath • 16 guests • $3,995,000
Annual Revenue
$361,592
Profit (Cash Flow)
$20,981
Cap Rate
7.3%
Annual Revenue
AirDNA projects $1,242/night at 74% occupancy ($335,688)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.23% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.23%
Cap Rate
7.27%
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
$189,607
Deductible property tax
$39,550
Your total deduction
$529,558
Your adjusted annual income
$150,000 - $529,558 = -$379,558
Taxes on -$379,558 (30%)
-$113,867
Your old tax bill
$45,000
Your new tax bill
-$113,867
Estimated tax savings
$158,867
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