491 S Maple Rd
Mount Jackson, Virginia, 22842
2 bed • 1 bath • 6 guests • $215,000
Annual Revenue
$59,695
Profit (Cash Flow)
$14,028
Cash on Cash Return
18.2%
Annual Revenue
AirDNA projects $227/night at 72% occupancy ($59,695).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.17% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.17%
Cap Rate
12.18%
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
$7,573
Deductible property tax
$2,365
Your total deduction
$19,339
Your adjusted annual income
$150,000 - $19,339 = $130,660
Taxes on $130,660 (30%)
$39,198
Your old tax bill
$45,000
Your new tax bill
$39,198
Estimated tax savings
$5,801
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