3004 S Ridge Dr Midlothian, Virginia, 23112-3830
3 bed • 2 bath • 8 guests • $275,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$55,137
Profit (Cash Flow)
$15,341
Cap Rate
12.5%
Annual Revenue
AirDNA projects $222/night at 68% occupancy ($55,137)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.8% 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
20.8%
Cap Rate
12.46%
Tax Calculator (USA)
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
$13,184
Deductible property tax
$3,025
Your total deduction
$24,351
Your adjusted annual income
$150,000 - $24,351 = $125,649
Taxes on $125,649 (30%)
$37,695
Your old tax bill
$45,000
Your new tax bill
$37,695
Estimated tax savings
$7,305
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