105 Short Run Ln
Mount Jackson, Virginia, 22842
4 bed • 3 bath • 10 guests • $325,000
Annual Revenue
$61,156
Profit (Cash Flow)
$17,614
Cash on Cash Return
20.6%
Annual Revenue
AirDNA projects $299/night at 56% occupancy ($61,156).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.6% 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
20.6%
Cap Rate
12.16%
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
$15,424
Deductible property tax
$3,217
Your total deduction
$33,759
Your adjusted annual income
$150,000 - $33,759 = $116,240
Taxes on $116,240 (30%)
$34,872
Your old tax bill
$45,000
Your new tax bill
$34,872
Estimated tax savings
$10,127
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