540 W Main St
Danville, Virginia, 24541-3600
4 bed • 3 bath • 10 guests • $235,000
Annual Revenue
$43,515
Profit (Cash Flow)
$8,326
Cash on Cash Return
12.1%
Annual Revenue
AirDNA projects $259/night at 46% occupancy ($43,515).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.1% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.1%
Cap Rate
10.28%
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
$11,153
Deductible property tax
$2,326
Your total deduction
$33,278
Your adjusted annual income
$150,000 - $33,278 = $116,721
Taxes on $116,721 (30%)
$35,016
Your old tax bill
$45,000
Your new tax bill
$35,016
Estimated tax savings
$9,983
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