9 Dantay Dr Sunrise Beach, Missouri, 65079-7666
2 bed • 2 bath • 6 guests • $500,000
Annual Revenue
$75,353
Profit (Cash Flow)
$18,158
Cap Rate
10.4%
Annual Revenue
AirDNA projects $164/night at 51% occupancy ($30,549)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.94% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.94%
Cap Rate
10.37%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$51,533
Your adjusted annual income
$150,000 - $51,533 = $98,467
Taxes on $98,467 (30%)
$29,540
Your old tax bill
$45,000
Your new tax bill
$29,540
Estimated tax savings
$15,460
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