8350 Woodward
Overland Park, Kansas, 66212-2731
2 bed • 1.5 bath • 4 guests • $230,000
Annual Revenue
$25,914
Profit (Cash Flow)
$11,816
Cash on Cash Return
4.9%
Annual Revenue
AirDNA projects $129/night at 55% occupancy ($25,914).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.85% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.85%
Cap Rate
5.13%
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
$0
Deductible property tax
$0
Your total deduction
$26,065
Your adjusted annual income
$150,000 - $26,065 = $123,934
Taxes on $123,934 (30%)
$37,180
Your old tax bill
$45,000
Your new tax bill
$37,180
Estimated tax savings
$7,819
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