982 Indian Point Rd
Branson, Missouri, 65616-6150
1 bed • 1 bath • 4 guests • $80,000
Annual Revenue
$19,778
Profit (Cash Flow)
-$1,861
Cap Rate
4.4%
Annual Revenue
AirDNA projects $95/night at 57% occupancy ($19,778)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.21% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.21%
Cap Rate
4.4%
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
$3,797
Deductible property tax
$792
Your total deduction
$13,635
Your adjusted annual income
$150,000 - $13,635 = $136,365
Taxes on $136,365 (30%)
$40,909
Your old tax bill
$45,000
Your new tax bill
$40,909
Estimated tax savings
$4,091
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