BNBCalc Short Term Rental Investment Analysis 30 Palisades Lakeview Dr # 1A Lake Ozark MO 65049

3 bed • 1 bath • 6 guests • $348,000

BNB

Calc

Annual Revenue

$29,913

Profit (Cash Flow)

$9,500

Cap Rate

3.7%

Annual Revenue

$29,913

AirDNA projects $182/night at 45% occupancy ($29,913).

BNB Calc projects a 45% occupancy rate, $182 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

10.75% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,499	$18,999	$28,498	$37,998	$47,497	$94,995	$284,985
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$278,400	$278,400	$278,400	$278,400	$278,400	$278,400	$278,400
Down Payment	$69,600	$69,600	$69,600	$69,600	$69,600	$69,600	$69,600
Property Appreciation	$10,440	$21,193	$32,268	$43,677	$55,427	$119,682	$496,687
Total Return	$367,939	$388,192	$408,767	$429,675	$450,925	$562,678	$1,129,673

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.75%

Cap Rate

3.71%

Return on Investment

26.45%

30 Palisades Lakeview Dr # 1A Lake Ozark, MO, 65049

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,669/mo

Inquire about this property

Contact Agent

$348,000

Zestimate

$29,913

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,500

Profit

Revenue

$29,913

Operating Expenses

$16,969

Operating Income

$12,945

Mortgage & Taxes

$3,445

Profit (Cash Flow)

$9,500

$88,290

Cash Investment

Down Payment

$69,600

Renos & Furnishing

$8,250

Closing Costs

$10,440

Total

$88,290

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.75%

Cap Rate

3.71%

Return on Investment

26.45%

STR 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 est deduction will be...

Deductible mortgage interest

$16,516

Deductible property tax

$3,445

Your total deduction

$46,145

Your adjusted annual income

$150,000 - $46,145 = $103,855

Taxes on $103,855 (30%)

$31,157

Your old tax bill

$45,000

Your new tax bill

$31,157

Estimated tax savings

$13,843

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com