870 Old Huttonsville Turnpike Rd
Snowshoe, West Virginia, 26209
5 bed • 3 bath • 16 guests • $460,000
Annual Revenue
$118,120
Profit (Cash Flow)
$54,404
Cap Rate
18.6%
Annual Revenue
AirDNA projects $588/night at 55% occupancy ($118,120)
Occupancy Rate
Avg Daily Rate
Return Metrics
45.89% 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
45.89%
Cap Rate
18.57%
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
$21,832
Deductible property tax
$4,554
Your total deduction
$11,013
Your adjusted annual income
$150,000 - $11,013 = $138,987
Taxes on $138,987 (30%)
$41,696
Your old tax bill
$45,000
Your new tax bill
$41,696
Estimated tax savings
$3,304
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