40000 Dulles W Blvd
Sterling, Virginia, 20166
3 bed • 2.5 bath • 2 guests • $300,001
Annual Revenue
$46,283
Profit (Cash Flow)
$6,330
Cash on Cash Return
8.2%
Annual Revenue
AirDNA projects $176/night at 62% occupancy ($39,855).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.15% 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
8.15%
Cap Rate
8.86%
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
$14,238
Deductible property tax
$3,000
Your total deduction
$40,260
Your adjusted annual income
$150,000 - $40,260 = $109,739
Taxes on $109,739 (30%)
$32,921
Your old tax bill
$45,000
Your new tax bill
$32,921
Estimated tax savings
$12,078
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