3133 Barbour Dr
Virginia Beach, Virginia, 23456-7905
5 bed • 3 bath • 10 guests • $410,000
Annual Revenue
$75,035
Profit (Cash Flow)
$23,713
Cash on Cash Return
22.2%
Annual Revenue
AirDNA projects $428/night at 48% occupancy ($75,035).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.15% 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
22.15%
Cap Rate
12.52%
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
$19,459
Deductible property tax
$4,058
Your total deduction
$40,572
Your adjusted annual income
$150,000 - $40,572 = $109,427
Taxes on $109,427 (30%)
$32,828
Your old tax bill
$45,000
Your new tax bill
$32,828
Estimated tax savings
$12,171
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