276 Riverview Dr
Harpers Ferry, West Virginia, 25425
1 bed • 1 bath • 5 guests • $230,000
Annual Revenue
$47,744
Profit (Cash Flow)
$12,353
Cash on Cash Return
21.6%
Annual Revenue
AirDNA projects $172/night at 76% occupancy ($47,744).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.61% 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
21.61%
Cap Rate
12.11%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$21,856
Your adjusted annual income
$150,000 - $21,856 = $128,143
Taxes on $128,143 (30%)
$38,442
Your old tax bill
$45,000
Your new tax bill
$38,442
Estimated tax savings
$6,557
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