200 Chesterfield Rd
Lynchburg, Virginia, 24502-2731
2 bed • 2 bath • 4 guests • $225,000
Annual Revenue
$36,980
Profit (Cash Flow)
$2,965
Cash on Cash Return
5.1%
Annual Revenue
AirDNA projects $106/night at 56% occupancy ($21,680).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.09% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.09%
Cap Rate
8.17%
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
$10,696
Deductible property tax
$2,475
Your total deduction
$32,001
Your adjusted annual income
$150,000 - $32,001 = $117,998
Taxes on $117,998 (30%)
$35,399
Your old tax bill
$45,000
Your new tax bill
$35,399
Estimated tax savings
$9,600
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