Chislet Mews
Virginia, 23112
4 bed • 3 bath • 10 guests • $385,000
Annual Revenue
$60,338
Profit (Cash Flow)
$10,926
Cash on Cash Return
10.8%
Annual Revenue
AirDNA projects $236/night at 70% occupancy ($60,338).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.78% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.78%
Cap Rate
10.08%
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
$20,185
Deductible property tax
$4,235
Your total deduction
$50,347
Your adjusted annual income
$150,000 - $50,347 = $99,652
Taxes on $99,652 (30%)
$29,895
Your old tax bill
$45,000
Your new tax bill
$29,895
Estimated tax savings
$15,104
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