5 Wheeler St
Basye, Virginia, 22810
3 bed • 2 bath • 8 guests • $325,000
Annual Revenue
$53,654
Profit (Cash Flow)
$11,087
Cap Rate
10.2%
Annual Revenue
AirDNA projects $226/night at 65% occupancy ($53,654)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.31% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.31%
Cap Rate
10.15%
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
$15,425
Deductible property tax
$3,217
Your total deduction
$35,038
Your adjusted annual income
$150,000 - $35,038 = $114,962
Taxes on $114,962 (30%)
$34,488
Your old tax bill
$45,000
Your new tax bill
$34,488
Estimated tax savings
$10,512
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