43 Mink Ct Basye, Virginia, 22810
3 bed • 1 bath • 6 guests • $325,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$51,163
Profit (Cash Flow)
-$1,261
Cap Rate
6.4%
Annual Revenue
AirDNA projects $206/night at 68% occupancy ($51,163).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.51% 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
-1.51%
Cap Rate
6.35%
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 est deduction will be...
Deductible mortgage interest
$15,425
Deductible property tax
$3,217
Your total deduction
$47,339
Your adjusted annual income
$150,000 - $47,339 = $102,661
Taxes on $102,661 (30%)
$30,798
Your old tax bill
$45,000
Your new tax bill
$30,798
Estimated tax savings
$14,202
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 recomend LearnLikeACPA.com