6239 Cass Rd
Cass, West Virginia, 24927
4 bed • 3 bath • 14 guests • $455,000
Annual Revenue
$120,209
Profit (Cash Flow)
$59,977
Cash on Cash Return
52.0%
Annual Revenue
AirDNA projects $748/night at 44% occupancy ($120,209).
Occupancy Rate
Avg Daily Rate
Return Metrics
51.97% 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
51.97%
Cap Rate
19.92%
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
$21,594
Deductible property tax
$4,504
Your total deduction
$9,186
Your adjusted annual income
$150,000 - $9,186 = $140,813
Taxes on $140,813 (30%)
$42,244
Your old tax bill
$45,000
Your new tax bill
$42,244
Estimated tax savings
$2,755
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