610 Puma Trail
Winchester, Virginia, 22602-3645
2 bed • 1 bath • 4 guests • $175,000
Annual Revenue
$33,474
Profit (Cash Flow)
$2,146
Cash on Cash Return
4.6%
Annual Revenue
AirDNA projects $195/night at 47% occupancy ($33,474).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.61% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.61%
Cap Rate
8.82%
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
$9,961
Deductible property tax
$1,925
Your total deduction
$26,162
Your adjusted annual income
$150,000 - $26,162 = $123,837
Taxes on $123,837 (30%)
$37,151
Your old tax bill
$45,000
Your new tax bill
$37,151
Estimated tax savings
$7,848
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