4400 Broadway Blvd
Kansas City, Missouri, 64111-3498
2 bed • 2 bath • 8 guests • $20,000
Annual Revenue
$38,697
Profit (Cash Flow)
$18,642
Cash on Cash Return
168.0%
Annual Revenue
AirDNA projects $163/night at 65% occupancy ($38,697).
Occupancy Rate
Avg Daily Rate
Return Metrics
167.95% 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
167.95%
Cap Rate
99.93%
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
$949
Deductible property tax
$197
Your total deduction
-$11,740
Your adjusted annual income
$150,000 - -$11,740 = $161,740
Taxes on $161,740 (30%)
$48,522
Your old tax bill
$45,000
Your new tax bill
$48,522
Estimated tax savings
-$3,522
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