520 Hwy 785
Louisa, Virginia, 23093
5 bed • 3.5 bath • 12 guests • $900,000
Annual Revenue
$123,909
Profit (Cash Flow)
$33,412
Cash on Cash Return
15.2%
Annual Revenue
AirDNA projects $575/night at 63% occupancy ($132,309).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.19% 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
15.19%
Cap Rate
10.45%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$98,011
Your adjusted annual income
$150,000 - $98,011 = $51,988
Taxes on $51,988 (30%)
$15,596
Your old tax bill
$45,000
Your new tax bill
$15,596
Estimated tax savings
$29,403
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