148 Wilmore Rd
Lake Ozark, Missouri, 65049
3 bed • 2 bath • 7 guests • $200,000
Annual Revenue
$44,019
Profit (Cash Flow)
$11,129
Cap Rate
12.3%
Annual Revenue
AirDNA projects $262/night at 46% occupancy ($44,019)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.41% 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
20.41%
Cap Rate
12.3%
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
$9,492
Deductible property tax
$1,980
Your total deduction
$17,880
Your adjusted annual income
$150,000 - $17,880 = $132,120
Taxes on $132,120 (30%)
$39,636
Your old tax bill
$45,000
Your new tax bill
$39,636
Estimated tax savings
$5,364
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