1500 Forbes Street
Fredericksburg, Virginia, 22405-1607
4 bed • 1.5 bath • 10 guests • $433,000
Annual Revenue
$146,097
Profit (Cash Flow)
$90,762
Cash on Cash Return
504.9%
Annual Revenue
AirDNA projects $255/night at 71% occupancy ($66,127).
Occupancy Rate
Avg Daily Rate
Return Metrics
504.93% 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
504.93%
Cap Rate
28.01%
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
$15,964
Deductible property tax
$4,330
Your total deduction
-$25,880
Your adjusted annual income
$150,000 - -$25,880 = $175,880
Taxes on $175,880 (30%)
$52,764
Your old tax bill
$45,000
Your new tax bill
$52,764
Estimated tax savings
-$7,764
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