982 Indian Point Rd
Branson, Missouri, 65616-6150
1 bed • 1 bath • 4 guests • $80,000
Annual Revenue
$19,777
Profit (Cash Flow)
-$1,861
Cash on Cash Return
-8.2%
Annual Revenue
AirDNA projects $95/night at 57% occupancy ($19,777).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.21% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.21%
Cap Rate
4.4%
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
$3,796
Deductible property tax
$791
Your total deduction
$15,539
Your adjusted annual income
$150,000 - $15,539 = $134,460
Taxes on $134,460 (30%)
$40,338
Your old tax bill
$45,000
Your new tax bill
$40,338
Estimated tax savings
$4,661
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