203 Hartmans Mill Rd
Charlottesville, Virginia, 22902
5 bed • 5 bath • 12 guests • $870,000
Annual Revenue
$215,274
Profit (Cash Flow)
$114,929
Cash on Cash Return
53.9%
Annual Revenue
AirDNA projects $842/night at 70% occupancy ($215,274).
Occupancy Rate
Avg Daily Rate
Return Metrics
53.86% 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
53.86%
Cap Rate
19.95%
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
$41,291
Deductible property tax
$8,613
Your total deduction
$12,633
Your adjusted annual income
$150,000 - $12,633 = $137,366
Taxes on $137,366 (30%)
$41,209
Your old tax bill
$45,000
Your new tax bill
$41,209
Estimated tax savings
$3,790
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