49 Teaberry Ln Terra Alta, West Virginia, 26764
2 bed • 2 bath • 6 guests • $310,000
Annual Revenue
$32,368
Profit (Cash Flow)
-$6,424
Cap Rate
4.7%
Annual Revenue
AirDNA projects $211/night at 42% occupancy ($32,368)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.25% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.25%
Cap Rate
4.67%
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
$14,713
Deductible property tax
$3,069
Your total deduction
$50,109
Your adjusted annual income
$150,000 - $50,109 = $99,891
Taxes on $99,891 (30%)
$29,967
Your old tax bill
$45,000
Your new tax bill
$29,967
Estimated tax savings
$15,033
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