1998 Bowers Ln Great Cacapon, West Virginia, 25422
3 bed • 1 bath • 8 guests • $225,000
Annual Revenue
$36,050
Profit (Cash Flow)
$2,827
Cap Rate
10.7%
Annual Revenue
AirDNA projects $250/night at 61% occupancy ($55,700)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.19% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.19%
Cap Rate
10.73%
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
$18,111
Deductible property tax
$780
Your total deduction
$29,379
Your adjusted annual income
$150,000 - $29,379 = $120,621
Taxes on $120,621 (30%)
$36,186
Your old tax bill
$45,000
Your new tax bill
$36,186
Estimated tax savings
$8,814
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