2931 Brookmere Rd
Charlottesville, Virginia, 22901-1110
5 bed • 3 bath • 12 guests • $400,000
Annual Revenue
$171,043
Profit (Cash Flow)
$108,152
Cash on Cash Return
103.2%
Annual Revenue
AirDNA projects $1115/night at 42% occupancy ($171,043).
Occupancy Rate
Avg Daily Rate
Return Metrics
103.24% 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
103.24%
Cap Rate
33.78%
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
$18,984
Deductible property tax
$3,959
Your total deduction
-$45,238
Your adjusted annual income
$150,000 - -$45,238 = $195,238
Taxes on $195,238 (30%)
$58,571
Your old tax bill
$45,000
Your new tax bill
$58,571
Estimated tax savings
-$13,571
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