7316 NW 85th Terrace
Kansas City, Missouri, 64153-3704
3 bed • 3 bath • 12 guests • $270,000
Annual Revenue
$76,445
Profit (Cash Flow)
$34,623
Cash on Cash Return
48.9%
Annual Revenue
AirDNA projects $299/night at 70% occupancy ($76,445).
Occupancy Rate
Avg Daily Rate
Return Metrics
48.86% 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
48.86%
Cap Rate
19.56%
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
$12,814
Deductible property tax
$2,672
Your total deduction
$7,940
Your adjusted annual income
$150,000 - $7,940 = $142,059
Taxes on $142,059 (30%)
$42,617
Your old tax bill
$45,000
Your new tax bill
$42,617
Estimated tax savings
$2,382
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