1149 N Fork Branson, Missouri, 65616-8405
4 bed • 3 bath • 8 guests • $350,000
Annual Revenue
$83,396
Profit (Cash Flow)
$33,795
Cap Rate
16.8%
Annual Revenue
AirDNA projects $387/night at 59% occupancy ($83,396)
Occupancy Rate
Avg Daily Rate
Return Metrics
37.03% 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
37.03%
Cap Rate
16.82%
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
$18,014
Deductible property tax
$3,850
Your total deduction
$16,491
Your adjusted annual income
$150,000 - $16,491 = $133,509
Taxes on $133,509 (30%)
$40,053
Your old tax bill
$45,000
Your new tax bill
$40,053
Estimated tax savings
$4,947
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