6901 Tulane Ave Richmond, Virginia, 23226-3532
5 bed • 2.5 bath • 10 guests • $450,000
Annual Revenue
$104,058
Profit (Cash Flow)
$43,262
Cap Rate
17.1%
Annual Revenue
AirDNA projects $407/night at 70% occupancy ($104,058)
Occupancy Rate
Avg Daily Rate
Return Metrics
60.82% 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
60.82%
Cap Rate
17.07%
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 estimated deduction will be...
Deductible mortgage interest
$24,027
Deductible property tax
$4,455
Your total deduction
$20,190
Your adjusted annual income
$150,000 - $20,190 = $129,810
Taxes on $129,810 (30%)
$38,943
Your old tax bill
$45,000
Your new tax bill
$38,943
Estimated tax savings
$6,057
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