157 The Meadows Ln
Slaty Fork, West Virginia, 26291
5 bed • 4 bath • 14 guests • $450,000
Annual Revenue
$119,328
Profit (Cash Flow)
$59,788
Cash on Cash Return
42.3%
Annual Revenue
AirDNA projects $883/night at 37% occupancy ($119,328).
Occupancy Rate
Avg Daily Rate
Return Metrics
42.25% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.25%
Cap Rate
20.03%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$26,130
Your adjusted annual income
$150,000 - $26,130 = $123,869
Taxes on $123,869 (30%)
$37,160
Your old tax bill
$45,000
Your new tax bill
$37,160
Estimated tax savings
$7,839
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