1268 Overhill Trail
Montvale, Virginia, 24122-2565
3 bed • 3 bath • 8 guests • $329,000
Annual Revenue
$66,806
Profit (Cash Flow)
$22,253
Cash on Cash Return
26.4%
Annual Revenue
AirDNA projects $273/night at 67% occupancy ($66,806).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.36% 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
26.36%
Cap Rate
13.5%
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
$15,614
Deductible property tax
$3,257
Your total deduction
$28,381
Your adjusted annual income
$150,000 - $28,381 = $121,618
Taxes on $121,618 (30%)
$36,485
Your old tax bill
$45,000
Your new tax bill
$36,485
Estimated tax savings
$8,514
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