1004 Morrison Ave St. Louis, Missouri, 63104-3538
4 bed • 3 bath • 15 guests • $337,000
Annual Revenue
$60,466
Profit (Cash Flow)
$16,198
Cap Rate
11.6%
Annual Revenue
AirDNA projects $301/night at 55% occupancy ($60,466)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.35% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.35%
Cap Rate
11.55%
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
$15,994
Deductible property tax
$3,336
Your total deduction
$31,996
Your adjusted annual income
$150,000 - $31,996 = $118,004
Taxes on $118,004 (30%)
$35,401
Your old tax bill
$45,000
Your new tax bill
$35,401
Estimated tax savings
$9,599
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