3 Shay Ln Cass, West Virginia, 24927
5 bed • 3 bath • 14 guests • $425,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$118,580
Profit (Cash Flow)
$60,541
Cap Rate
21.0%
Annual Revenue
AirDNA projects $773/night at 42% occupancy ($118,580).
Occupancy Rate
Avg Daily Rate
Return Metrics
54.78% 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
54.78%
Cap Rate
20.99%
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
$20,171
Deductible property tax
$4,250
Your total deduction
$84
Your adjusted annual income
$150,000 - $84 = $149,916
Taxes on $149,916 (30%)
$44,975
Your old tax bill
$45,000
Your new tax bill
$44,975
Estimated tax savings
$25
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 recomend LearnLikeACPA.com