485 Cottonwood Dr
Mount Jackson, Virginia, 22842
3 bed • 1 bath • 6 guests • $225,000
Annual Revenue
$51,412
Profit (Cash Flow)
$12,076
Cap Rate
13.8%
Annual Revenue
AirDNA projects $207/night at 68% occupancy ($51,412)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.12% 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
20.12%
Cap Rate
13.79%
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
$15,068
Deductible property tax
$2,475
Your total deduction
$21,145
Your adjusted annual income
$150,000 - $21,145 = $128,855
Taxes on $128,855 (30%)
$38,656
Your old tax bill
$45,000
Your new tax bill
$38,656
Estimated tax savings
$6,344
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