148 Wilmore Rd
Lake Ozark, Missouri, 65049
3 bed • 2 bath • 7 guests • $200,000
Annual Revenue
$44,019
Profit (Cash Flow)
$11,128
Cash on Cash Return
20.4%
Annual Revenue
AirDNA projects $262/night at 46% occupancy ($44,019).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.41% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.41%
Cap Rate
12.3%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$21,688
Your adjusted annual income
$150,000 - $21,688 = $128,311
Taxes on $128,311 (30%)
$38,493
Your old tax bill
$45,000
Your new tax bill
$38,493
Estimated tax savings
$6,506
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