177 Southwood Shores Cir Village of Four Seasons, Missouri, 65049
2 bed • 2 bath • 6 guests
Est. $1,050/mo
Inquire about this property
Contact Agent
$34,742
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$3,464
Profit
Revenue
$34,742
Operating Expenses
$17,596
Operating Income
$17,146
Mortgage & Taxes
$13,681
Profit (Cash Flow)
$3,464
$59,060
Cash Investment
Down Payment
$45,990
Renos & Furnishing
$6,500
Closing Costs
$6,570
Total
$59,060
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.86%
Cap Rate
7.82%
STR 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 est deduction will be...
Deductible mortgage interest
$8,707
Deductible property tax
$2,409
Your total deduction
$18,774
Your adjusted annual income
$150,000 - $18,774 = $131,226
Taxes on $131,226 (30%)
$39,368
Your old tax bill
$45,000
Your new tax bill
$39,368
Estimated tax savings
$5,632
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com