147 Buck Rd
Linden, Virginia, 22642-5212
3 bed • 1 bath • 8 guests • $280,000
Annual Revenue
$53,143
Profit (Cash Flow)
$11,182
Cash on Cash Return
24.1%
Annual Revenue
AirDNA projects $291/night at 69% occupancy ($73,337).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.1% 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
24.1%
Cap Rate
11.54%
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
$13,185
Deductible property tax
$3,080
Your total deduction
$31,500
Your adjusted annual income
$150,000 - $31,500 = $118,499
Taxes on $118,499 (30%)
$35,549
Your old tax bill
$45,000
Your new tax bill
$35,549
Estimated tax savings
$9,450
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