157 The Meadows Ln Slaty Fork, West Virginia, 26291
5 bed • 4 bath • 14 guests
Est. $2,158/mo

Inquire about this property
Contact Agent
$119,329
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$60,381
Profit
Revenue
$119,329
Operating Expenses
$28,593
Operating Income
$90,736
Mortgage & Taxes
$30,356
Profit (Cash Flow)
$60,381
$141,500
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$38,000
Closing Costs
$13,500
Total
$141,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.67%
Cap Rate
20.16%
STR 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 est deduction will be...
Deductible mortgage interest
$21,357
Deductible property tax
$4,455
Your total deduction
-$10,556
Your adjusted annual income
$150,000 - -$10,556 = $160,556
Taxes on $160,556 (30%)
$48,167
Your old tax bill
$45,000
Your new tax bill
$48,167
Estimated tax savings
-$3,167
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com