485 Cottonwood Dr
Mount Jackson, Virginia, 22842
3 bed • 1 bath • 6 guests • $225,000
Annual Revenue
$51,411
Profit (Cash Flow)
$12,076
Cash on Cash Return
20.1%
Annual Revenue
AirDNA projects $207/night at 68% occupancy ($51,411).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.12% 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
20.12%
Cap Rate
13.79%
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
$15,067
Deductible property tax
$2,475
Your total deduction
$24,841
Your adjusted annual income
$150,000 - $24,841 = $125,158
Taxes on $125,158 (30%)
$37,547
Your old tax bill
$45,000
Your new tax bill
$37,547
Estimated tax savings
$7,452
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