584 Toms Knob Approach
Lost City, West Virginia, 26810
2 bed • 1 bath • 6 guests • $290,000
Annual Revenue
$51,346
Profit (Cash Flow)
$10,243
Cash on Cash Return
14.0%
Annual Revenue
AirDNA projects $213/night at 66% occupancy ($51,346).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.04% 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
14.04%
Cap Rate
10.68%
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
$14,879
Deductible property tax
$3,190
Your total deduction
$33,697
Your adjusted annual income
$150,000 - $33,697 = $116,302
Taxes on $116,302 (30%)
$34,890
Your old tax bill
$45,000
Your new tax bill
$34,890
Estimated tax savings
$10,109
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