180 River Bend Rd Branson, Missouri, 65616-8669
4 bed • 3 bath • 10 guests • $342,000
Annual Revenue
$54,933
Profit (Cash Flow)
$11,047
Cap Rate
10.0%
Annual Revenue
AirDNA projects $235/night at 43% occupancy ($36,908)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.35% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.35%
Cap Rate
9.97%
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
$16,232
Deductible property tax
$3,386
Your total deduction
$37,832
Your adjusted annual income
$150,000 - $37,832 = $112,168
Taxes on $112,168 (30%)
$33,650
Your old tax bill
$45,000
Your new tax bill
$33,650
Estimated tax savings
$11,350
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