3 Shay Ln
Cass, West Virginia, 24927
5 bed • 3 bath • 14 guests • $425,000
Annual Revenue
$118,580
Profit (Cash Flow)
$60,540
Cash on Cash Return
54.8%
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
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
$20,170
Deductible property tax
$4,250
Your total deduction
$5,795
Your adjusted annual income
$150,000 - $5,795 = $144,204
Taxes on $144,204 (30%)
$43,261
Your old tax bill
$45,000
Your new tax bill
$43,261
Estimated tax savings
$1,738
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