3 E 85th St
Kansas City, Missouri, 64114-2539
3 bed • 3 bath • 8 guests • $230,000
Annual Revenue
$31,162
Profit (Cash Flow)
-$2,072
Cash on Cash Return
-3.4%
Annual Revenue
AirDNA projects $158/night at 54% occupancy ($31,162).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.36% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.36%
Cap Rate
5.83%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$39,163
Your adjusted annual income
$150,000 - $39,163 = $110,836
Taxes on $110,836 (30%)
$33,251
Your old tax bill
$45,000
Your new tax bill
$33,251
Estimated tax savings
$11,748
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