510 Westmoreland Ct
Charlottesville, Virginia, 22901-1245
4 bed • 4 bath • 10 guests • $400,000
Annual Revenue
$159,728
Profit (Cash Flow)
$98,307
Cash on Cash Return
95.4%
Annual Revenue
AirDNA projects $841/night at 52% occupancy ($159,728).
Occupancy Rate
Avg Daily Rate
Return Metrics
95.44% 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
95.44%
Cap Rate
31.32%
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
$18,984
Deductible property tax
$3,959
Your total deduction
-$36,513
Your adjusted annual income
$150,000 - -$36,513 = $186,513
Taxes on $186,513 (30%)
$55,954
Your old tax bill
$45,000
Your new tax bill
$55,954
Estimated tax savings
-$10,954
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