4813 Algonac Ave
Virginia Beach, Virginia, 23455-2201
4 bed • 2 bath • 10 guests • $385,000
Annual Revenue
$78,224
Profit (Cash Flow)
$28,407
Cash on Cash Return
28.7%
Annual Revenue
AirDNA projects $363/night at 59% occupancy ($78,224).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.67% 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
28.67%
Cap Rate
14.12%
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
$18,272
Deductible property tax
$3,811
Your total deduction
$31,010
Your adjusted annual income
$150,000 - $31,010 = $118,989
Taxes on $118,989 (30%)
$35,696
Your old tax bill
$45,000
Your new tax bill
$35,696
Estimated tax savings
$9,303
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