BNBCalc.com Investment Analysis Report of 188 Travis Trail, Branson, MO 65616, USA

3 bed • 2 bath • 8 guests • $229,000

BNB

Calc

Return Metrics

20.49% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.49%

Cap Rate

12.21%

Return on Investment

35.4%

Annual Revenue

$47,883

AirDNA projects $158/night at 57% occupancy ($32,893).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,659

Annual Expenses

$19,905

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,099

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$399

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$10,869

Deductible property tax

$2,267

Est. Depreciation Value

$110,909

Profit on this property

$27,979

Your total deduction

$96,066

So, your new taxable income is your previous income minus your total deduction ($150,000 - $96,066)

$53,934

Your old tax bill

$45,000

Your new tax bill

$16,180

Estimated tax savings

$28,820

188 Travis Trail Branson, Missouri, 65616-8337

3 bed • 2 bath • 8 guests • $229,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$47,883

Profit (Cash Flow)

$12,535

Cap Rate

12.2%

Annual Revenue

$47,883

AirDNA projects $158/night at 57% occupancy ($32,894)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.49% 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

20.49%

Cap Rate

12.21%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$10,869

Deductible property tax

$2,267

Your total deduction

$20,444

Your adjusted annual income

$150,000 - $20,444 = $129,556

Taxes on $129,556 (30%)

$38,867

Your old tax bill

$45,000

Your new tax bill

$38,867

Estimated tax savings

$6,133

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