3415 Tyburn Tree Ct
Herndon, Virginia, 20171-4014
2 bed • 2 bath • 4 guests • $380,000
Annual Revenue
$48,212
Profit (Cash Flow)
$13,192
Cash on Cash Return
6.0%
Annual Revenue
AirDNA projects $163/night at 66% occupancy ($39,292).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.01% 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
6.01%
Cap Rate
7.43%
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
$5,435
Deductible property tax
$4,180
Your total deduction
$41,357
Your adjusted annual income
$150,000 - $41,357 = $108,642
Taxes on $108,642 (30%)
$32,592
Your old tax bill
$45,000
Your new tax bill
$32,592
Estimated tax savings
$12,407
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