20281 Rock Creek Rd
Cassville, Missouri, 65625
2 bed • 1 bath • 6 guests • $209,900
Annual Revenue
$42,295
Profit (Cash Flow)
$8,968
Cash on Cash Return
16.4%
Annual Revenue
AirDNA projects $193/night at 44% occupancy ($31,016).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.44% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.44%
Cap Rate
11.01%
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
$9,962
Deductible property tax
$2,078
Your total deduction
$23,770
Your adjusted annual income
$150,000 - $23,770 = $126,229
Taxes on $126,229 (30%)
$37,868
Your old tax bill
$45,000
Your new tax bill
$37,868
Estimated tax savings
$7,131
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