104 Schodack Rd
Lampe, Missouri, 65681
2 bed • 1 bath • 4 guests • $279,900
Annual Revenue
$31,410
Profit (Cash Flow)
-$5,228
Cash on Cash Return
-7.4%
Annual Revenue
AirDNA projects $158/night at 43% occupancy ($24,814).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.4% 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
-7.4%
Cap Rate
4.87%
Tax Calculator
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
$13,284
Deductible property tax
$2,771
Your total deduction
$47,543
Your adjusted annual income
$150,000 - $47,543 = $102,456
Taxes on $102,456 (30%)
$30,737
Your old tax bill
$45,000
Your new tax bill
$30,737
Estimated tax savings
$14,262
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