704 NW Stratford Pl Blue Springs, Missouri, 64015-2874
3 bed • 2 bath • 8 guests • $230,000
Annual Revenue
$52,310
Profit (Cash Flow)
$8,449
Cap Rate
11.4%
Annual Revenue
AirDNA projects $231/night at 62% occupancy ($52,310)
Occupancy Rate
Avg Daily Rate
Return Metrics
34.34% 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
34.34%
Cap Rate
11.4%
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
$11,112
Deductible property tax
$2,300
Your total deduction
$22,613
Your adjusted annual income
$150,000 - $22,613 = $127,387
Taxes on $127,387 (30%)
$38,216
Your old tax bill
$45,000
Your new tax bill
$38,216
Estimated tax savings
$6,784
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