177 Southwood Shores Cir
Village of Four Seasons, Missouri, 65049
2 bed • 2 bath • 6 guests • $219,000
Annual Revenue
$34,742
Profit (Cash Flow)
$2,865
Cash on Cash Return
4.9%
Annual Revenue
AirDNA projects $164/night at 58% occupancy ($34,742).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.85% 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
4.85%
Cap Rate
7.55%
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
$8,706
Deductible property tax
$2,409
Your total deduction
$30,915
Your adjusted annual income
$150,000 - $30,915 = $119,084
Taxes on $119,084 (30%)
$35,725
Your old tax bill
$45,000
Your new tax bill
$35,725
Estimated tax savings
$9,274
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