704 NW Stratford Pl
Blue Springs, Missouri, 64015-2874
3 bed • 2 bath • 8 guests • $230,000
Annual Revenue
$52,310
Profit (Cash Flow)
$8,448
Cash on Cash Return
34.3%
Annual Revenue
AirDNA projects $231/night at 62% occupancy ($52,310).
Occupancy Rate
Avg Daily Rate
Return Metrics
34.34% 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
34.34%
Cap Rate
11.4%
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
$11,111
Deductible property tax
$2,300
Your total deduction
$26,420
Your adjusted annual income
$150,000 - $26,420 = $123,579
Taxes on $123,579 (30%)
$37,073
Your old tax bill
$45,000
Your new tax bill
$37,073
Estimated tax savings
$7,926
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