182 Noel Ave
Danville, Virginia, 24541-5325
3 bed • 1 bath • 7 guests • $154,900
Annual Revenue
$36,465
Profit (Cash Flow)
$7,605
Cash on Cash Return
19.1%
Annual Revenue
AirDNA projects $208/night at 48% occupancy ($36,465).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.07% 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
19.07%
Cap Rate
11.64%
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
$7,351
Deductible property tax
$1,533
Your total deduction
$16,324
Your adjusted annual income
$150,000 - $16,324 = $133,675
Taxes on $133,675 (30%)
$40,102
Your old tax bill
$45,000
Your new tax bill
$40,102
Estimated tax savings
$4,897
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