243 Ridge Rd
Rileyville, Virginia, 22650
2 bed • 1 bath • 6 guests • $270,000
Annual Revenue
$60,849
Profit (Cash Flow)
$19,111
Cash on Cash Return
75.7%
Annual Revenue
AirDNA projects $238/night at 70% occupancy ($60,849).
Occupancy Rate
Avg Daily Rate
Return Metrics
75.68% 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
75.68%
Cap Rate
14.54%
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
$14,416
Deductible property tax
$2,672
Your total deduction
$24,070
Your adjusted annual income
$150,000 - $24,070 = $125,929
Taxes on $125,929 (30%)
$37,778
Your old tax bill
$45,000
Your new tax bill
$37,778
Estimated tax savings
$7,221
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