3640 Sandpiper Rd
Virginia Beach, Virginia, 23456-4320
3 bed • 3 bath • 9 guests • $900,000
Annual Revenue
$66,156
Profit (Cash Flow)
-$16,831
Cash on Cash Return
-7.8%
Annual Revenue
AirDNA projects $307/night at 59% occupancy ($66,156).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.8% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.8%
Cap Rate
4.87%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$145,616
Your adjusted annual income
$150,000 - $145,616 = $4,383
Taxes on $4,383 (30%)
$1,315
Your old tax bill
$45,000
Your new tax bill
$1,315
Estimated tax savings
$43,684
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