275 Ascension Dr
Hedgesville, West Virginia, 25427
1 bed • 1 bath • 4 guests • $200,000
Annual Revenue
$45,290
Profit (Cash Flow)
$10,542
Cash on Cash Return
21.0%
Annual Revenue
AirDNA projects $200/night at 62% occupancy ($45,290).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.98% 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
20.98%
Cap Rate
12.86%
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
$11,352
Deductible property tax
$2,200
Your total deduction
$19,943
Your adjusted annual income
$150,000 - $19,943 = $130,056
Taxes on $130,056 (30%)
$39,017
Your old tax bill
$45,000
Your new tax bill
$39,017
Estimated tax savings
$5,982
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