182 Noel Ave
Danville, Virginia, 24541-5325
3 bed • 1 bath • 6 guests • $154,900
Annual Revenue
$56,704
Profit (Cash Flow)
$22,584
Cash on Cash Return
51.5%
Annual Revenue
AirDNA projects $207/night at 48% occupancy ($36,290).
Occupancy Rate
Avg Daily Rate
Return Metrics
51.47% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
6.8%
Revenue Appreciation
0%
Cash on Cash Return
51.47%
Cap Rate
23.01%
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
$10,385
Deductible property tax
$1,703
Your total deduction
$4,481
Your adjusted annual income
$150,000 - $4,481 = $145,518
Taxes on $145,518 (30%)
$43,655
Your old tax bill
$45,000
Your new tax bill
$43,655
Estimated tax savings
$1,344
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