825 S High St
Harrisonburg, Virginia, 22801-1816
4 bed • 2 bath • 10 guests • $297,000
Annual Revenue
$44,475
Profit (Cash Flow)
$2,765
Cash on Cash Return
3.5%
Annual Revenue
AirDNA projects $297/night at 41% occupancy ($44,475).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.5% 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
3.5%
Cap Rate
8.42%
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
$16,501
Deductible property tax
$3,267
Your total deduction
$45,122
Your adjusted annual income
$150,000 - $45,122 = $104,877
Taxes on $104,877 (30%)
$31,463
Your old tax bill
$45,000
Your new tax bill
$31,463
Estimated tax savings
$13,536
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