2761 Boliver Rd
Fort Valley, Virginia, 22652
4 bed • 3 bath • 16 guests • $390,000
Annual Revenue
$60,075
Profit (Cash Flow)
$8,429
Cash on Cash Return
5.2%
Annual Revenue
AirDNA projects $257/night at 64% occupancy ($60,075).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.15% 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
5.15%
Cap Rate
9.24%
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
$6,855
Deductible property tax
$4,290
Your total deduction
$72,076
Your adjusted annual income
$150,000 - $72,076 = $77,923
Taxes on $77,923 (30%)
$23,377
Your old tax bill
$45,000
Your new tax bill
$23,377
Estimated tax savings
$21,622
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