1367 Regency Estates Ct
Chesterfield, Missouri, 63017-1965
5 bed • 5.5 bath • 4 guests • $1,000,000
Annual Revenue
$100,577
Profit (Cash Flow)
$6,370
Cash on Cash Return
2.6%
Annual Revenue
AirDNA projects $411/night at 67% occupancy ($100,577).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.61% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.61%
Cap Rate
7.38%
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
$47,461
Deductible property tax
$9,899
Your total deduction
$139,062
Your adjusted annual income
$150,000 - $139,062 = $10,937
Taxes on $10,937 (30%)
$3,281
Your old tax bill
$45,000
Your new tax bill
$3,281
Estimated tax savings
$41,718
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