671 Hawthorne Ridge Rd
Slaty Fork, West Virginia, 26291
2 bed • 2 bath • 6 guests • $240,000
Annual Revenue
$58,676
Profit (Cash Flow)
$21,180
Cash on Cash Return
34.3%
Annual Revenue
AirDNA projects $315/night at 51% occupancy ($58,676).
Occupancy Rate
Avg Daily Rate
Return Metrics
34.32% 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
34.32%
Cap Rate
15.57%
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
$11,390
Deductible property tax
$2,376
Your total deduction
$15,829
Your adjusted annual income
$150,000 - $15,829 = $134,170
Taxes on $134,170 (30%)
$40,251
Your old tax bill
$45,000
Your new tax bill
$40,251
Estimated tax savings
$4,748
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