413 NE Greenway Dr Blue Springs, Missouri, 64014-2318
6 bed • 5 bath • 16 guests • $405,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$102,780
Profit (Cash Flow)
$48,426
Cap Rate
18.7%
Annual Revenue
AirDNA projects $152/night at 70% occupancy ($38,862)
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 (USA)
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
$19,222
Deductible property tax
$4,009
Your total deduction
$9,941
Your adjusted annual income
$150,000 - $9,941 = $140,059
Taxes on $140,059 (30%)
$42,018
Your old tax bill
$45,000
Your new tax bill
$42,018
Estimated tax savings
$2,982
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