4512 Leonard Pkwy Richmond, Virginia, 23221-1810
2 bed • 2 bath • 4 guests • $350,000
Annual Revenue
$48,388
Profit (Cash Flow)
$4,813
Cap Rate
8.1%
Annual Revenue
AirDNA projects $192/night at 69% occupancy ($48,388)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.53% 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
5.53%
Cap Rate
8.11%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$44,345
Your adjusted annual income
$150,000 - $44,345 = $105,655
Taxes on $105,655 (30%)
$31,697
Your old tax bill
$45,000
Your new tax bill
$31,697
Estimated tax savings
$13,303
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