205 S Birdneck Rd
Virginia Beach, Virginia, 23451-5813
4 bed • 3 bath • 10 guests • $430,000
Annual Revenue
$85,145
Profit (Cash Flow)
$27,828
Cash on Cash Return
25.4%
Annual Revenue
AirDNA projects $376/night at 62% occupancy ($85,145).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.37% 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
25.37%
Cap Rate
14.04%
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
$26,463
Deductible property tax
$4,730
Your total deduction
$40,870
Your adjusted annual income
$150,000 - $40,870 = $109,129
Taxes on $109,129 (30%)
$32,738
Your old tax bill
$45,000
Your new tax bill
$32,738
Estimated tax savings
$12,261
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