10693 Cacapon Rd Great Cacapon, West Virginia, 25422
3 bed • 1.5 bath • 6 guests • $200,000
Annual Revenue
$18,722
Profit (Cash Flow)
-$13,472
Cap Rate
1.3%
Annual Revenue
AirDNA projects $233/night at 66% occupancy ($56,167)
Occupancy Rate
Avg Daily Rate
Return Metrics
-24.77% 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
-24.77%
Cap Rate
1.3%
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
$12,702
Deductible property tax
$2,000
Your total deduction
$43,095
Your adjusted annual income
$150,000 - $43,095 = $106,905
Taxes on $106,905 (30%)
$32,072
Your old tax bill
$45,000
Your new tax bill
$32,072
Estimated tax savings
$12,928
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