413 NE Greenway Dr
Blue Springs, Missouri, 64014-2318
6 bed • 5 bath • 16 guests • $405,000
Annual Revenue
$102,779
Profit (Cash Flow)
$48,426
Cash on Cash Return
44.7%
Annual Revenue
AirDNA projects $152/night at 70% occupancy ($38,861).
Occupancy Rate
Avg Daily Rate
Return Metrics
44.67% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
44.67%
Cap Rate
18.7%
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
$19,221
Deductible property tax
$4,009
Your total deduction
$16,773
Your adjusted annual income
$150,000 - $16,773 = $133,226
Taxes on $133,226 (30%)
$39,967
Your old tax bill
$45,000
Your new tax bill
$39,967
Estimated tax savings
$5,032
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