2964 Vinyards Pkwy
Branson, Missouri, 65616
3 bed • 2 bath • 8 guests • $255,000
Annual Revenue
$37,941
Profit (Cash Flow)
$2,133
Cash on Cash Return
3.2%
Annual Revenue
AirDNA projects $196/night at 53% occupancy ($37,941).
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
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
$12,102
Deductible property tax
$2,524
Your total deduction
$38,213
Your adjusted annual income
$150,000 - $38,213 = $111,786
Taxes on $111,786 (30%)
$33,535
Your old tax bill
$45,000
Your new tax bill
$33,535
Estimated tax savings
$11,464
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