1043 Virginia Ave
Harrisonburg, Virginia, 22802-2534
3 bed • 3 bath • 8 guests • $267,500
Annual Revenue
$59,140
Profit (Cash Flow)
$19,736
Cash on Cash Return
27.3%
Annual Revenue
AirDNA projects $352/night at 46% occupancy ($59,140).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.3% 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
27.3%
Cap Rate
14.12%
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
$12,695
Deductible property tax
$2,648
Your total deduction
$23,764
Your adjusted annual income
$150,000 - $23,764 = $126,235
Taxes on $126,235 (30%)
$37,870
Your old tax bill
$45,000
Your new tax bill
$37,870
Estimated tax savings
$7,129
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