BNBCalc.com Investment Analysis Report of 2964 Vinyards Pkwy, Branson, MO 65616, USA

3 bed • 2 bath • 8 guests • $255,000

BNB

Calc

Return Metrics

3.17% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.17%

Cap Rate

7.58%

Return on Investment

18.29%

Annual Revenue

$37,942

AirDNA projects $196/night at 53% occupancy ($37,941).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,551

Annual Expenses

$18,612

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,016

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$316

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,103

Deductible property tax

$2,524

Est. Depreciation Value

$122,884

Profit on this property

$19,329

Your total deduction

$118,182

So, your new taxable income is your previous income minus your total deduction ($150,000 - $118,182)

$31,818

Your old tax bill

$45,000

Your new tax bill

$9,545

Estimated tax savings

$35,455

2964 Vinyards Pkwy

Branson, Missouri, 65616

3 bed • 2 bath • 8 guests • $255,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$37,942

Profit (Cash Flow)

$2,133

Cap Rate

7.6%

Annual Revenue

$37,942

AirDNA projects $196/night at 53% occupancy ($37,942)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.17% 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

3.17%

Cap Rate

7.58%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$12,103

Deductible property tax

$2,524

Your total deduction

$34,406

Your adjusted annual income

$150,000 - $34,406 = $115,594

Taxes on $115,594 (30%)

$34,678

Your old tax bill

$45,000

Your new tax bill

$34,678

Estimated tax savings

$10,322

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