1340 Gannet Run
Virginia Beach, Virginia, 23451-6517
3 bed • 3 bath • 8 guests • $380,000
Annual Revenue
$67,256
Profit (Cash Flow)
$16,764
Cash on Cash Return
17.4%
Annual Revenue
AirDNA projects $341/night at 54% occupancy ($67,256).
Occupancy Rate
Avg Daily Rate
Return Metrics
17.43% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.43%
Cap Rate
11.79%
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
$22,592
Deductible property tax
$4,180
Your total deduction
$43,385
Your adjusted annual income
$150,000 - $43,385 = $106,614
Taxes on $106,614 (30%)
$31,984
Your old tax bill
$45,000
Your new tax bill
$31,984
Estimated tax savings
$13,015
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