542 Terry Ave
Oak Hill, West Virginia, 25901
3 bed • 1 bath • 6 guests • $100,000
Annual Revenue
$28,741
Profit (Cash Flow)
$4,580
Cash on Cash Return
14.7%
Annual Revenue
AirDNA projects $129/night at 61% occupancy ($28,741).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.65% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.65%
Cap Rate
11.32%
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
$4,746
Deductible property tax
$989
Your total deduction
$14,387
Your adjusted annual income
$150,000 - $14,387 = $135,612
Taxes on $135,612 (30%)
$40,683
Your old tax bill
$45,000
Your new tax bill
$40,683
Estimated tax savings
$4,316
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