4466 Palmer Rd
McGaheysville, Virginia, 22840-2149
4 bed • 3 bath • 10 guests • $300,000
Annual Revenue
$80,426
Profit (Cash Flow)
$36,059
Cash on Cash Return
45.2%
Annual Revenue
AirDNA projects $367/night at 70% occupancy ($93,831).
Occupancy Rate
Avg Daily Rate
Return Metrics
45.21% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
45.21%
Cap Rate
18.76%
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
$2,969
Your total deduction
$11,886
Your adjusted annual income
$150,000 - $11,886 = $138,113
Taxes on $138,113 (30%)
$41,434
Your old tax bill
$45,000
Your new tax bill
$41,434
Estimated tax savings
$3,565
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