1128 W Ridge St
Harpers Ferry, West Virginia, 25425
4 bed • 2 bath • 12 guests • $490,000
Annual Revenue
$51,134
Profit (Cash Flow)
-$2,241
Cash on Cash Return
-1.8%
Annual Revenue
AirDNA projects $350/night at 40% occupancy ($51,134).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.81% 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
-1.81%
Cap Rate
6.28%
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
$23,255
Deductible property tax
$4,851
Your total deduction
$76,032
Your adjusted annual income
$150,000 - $76,032 = $73,967
Taxes on $73,967 (30%)
$22,190
Your old tax bill
$45,000
Your new tax bill
$22,190
Estimated tax savings
$22,809
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