1213 Greenwood Circle
Osage Beach, Missouri, 65065-2324
4 bed • 3 bath • 12 guests • $600,000
Annual Revenue
$80,843
Profit (Cash Flow)
$16,189
Cash on Cash Return
10.9%
Annual Revenue
AirDNA projects $527/night at 42% occupancy ($80,843).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.88% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.88%
Cap Rate
9.44%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$72,821
Your adjusted annual income
$150,000 - $72,821 = $77,178
Taxes on $77,178 (30%)
$23,153
Your old tax bill
$45,000
Your new tax bill
$23,153
Estimated tax savings
$21,846
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