43 Mink Ct Basye, Virginia, 22810
3 bed • 1 bath • 6 guests • $305,000
Annual Revenue
$51,163
Profit (Cash Flow)
$10,264
Cap Rate
10.1%
Annual Revenue
AirDNA projects $206/night at 68% occupancy ($51,163)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.09% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.09%
Cap Rate
10.1%
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
$14,476
Deductible property tax
$3,019
Your total deduction
$33,071
Your adjusted annual income
$150,000 - $33,071 = $116,929
Taxes on $116,929 (30%)
$35,079
Your old tax bill
$45,000
Your new tax bill
$35,079
Estimated tax savings
$9,921
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