510 Westmoreland Ct Charlottesville, Virginia, 22901-1245
4 bed • 4 bath • 10 guests
Est. $1,919/mo

Inquire about this property
Contact Agent
$159,729
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$98,901
Profit
Revenue
$159,729
Operating Expenses
$33,845
Operating Income
$125,884
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$98,901
$103,000
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$11,000
Closing Costs
$12,000
Total
$103,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
96.02%
Cap Rate
31.47%
STR 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 est deduction will be...
Deductible mortgage interest
$18,984
Deductible property tax
$3,960
Your total deduction
-$57,756
Your adjusted annual income
$150,000 - -$57,756 = $207,756
Taxes on $207,756 (30%)
$62,327
Your old tax bill
$45,000
Your new tax bill
$62,327
Estimated tax savings
-$17,327
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com