1040 Jefferson Dock Rd
Penhook, Virginia, 24137
5 bed • 3 bath • 15 guests • $1,100,000
Annual Revenue
$102,728
Profit (Cash Flow)
$1,497
Cash on Cash Return
0.6%
Annual Revenue
AirDNA projects $686/night at 41% occupancy ($102,728).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.56% 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
0.56%
Cap Rate
6.88%
Tax Calculator
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
$52,207
Deductible property tax
$10,889
Your total deduction
$157,223
Your adjusted annual income
$150,000 - $157,223 = -$7,223
Taxes on -$7,223 (30%)
-$2,167
Your old tax bill
$45,000
Your new tax bill
-$2,167
Estimated tax savings
$47,167
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