7304 Virginia Ave
St. Louis, Missouri, 63111-3019
3 bed • 2 bath • 9 guests • $154,000
Annual Revenue
$47,569
Profit (Cash Flow)
$17,325
Cash on Cash Return
39.4%
Annual Revenue
AirDNA projects $176/night at 74% occupancy ($47,569).
Occupancy Rate
Avg Daily Rate
Return Metrics
39.44% 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
39.44%
Cap Rate
17.99%
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
$7,308
Deductible property tax
$1,524
Your total deduction
$9,200
Your adjusted annual income
$150,000 - $9,200 = $140,799
Taxes on $140,799 (30%)
$42,239
Your old tax bill
$45,000
Your new tax bill
$42,239
Estimated tax savings
$2,760
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