711 Starkwood Ln Hallieford, Virginia, 23068-1034
3 bed • 3 bath • 10 guests • $475,000
Annual Revenue
$49,786
Profit (Cash Flow)
-$2,406
Cap Rate
6.2%
Annual Revenue
AirDNA projects $317/night at 43% occupancy ($49,786)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.03% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.03%
Cap Rate
6.23%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$69,100
Your adjusted annual income
$150,000 - $69,100 = $80,900
Taxes on $80,900 (30%)
$24,270
Your old tax bill
$45,000
Your new tax bill
$24,270
Estimated tax savings
$20,730
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