Regatta Bay Dr
Village of Four Seasons, Missouri, 65049
3 bed • 3 bath • 8 guests • $365,000
Annual Revenue
$49,782
Profit (Cash Flow)
$26,018
Cash on Cash Return
6.8%
Annual Revenue
AirDNA projects $235/night at 55% occupancy ($47,207).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.76% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.76%
Cap Rate
8.11%
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
$3,613
Your total deduction
$33,224
Your adjusted annual income
$150,000 - $33,224 = $116,775
Taxes on $116,775 (30%)
$35,032
Your old tax bill
$45,000
Your new tax bill
$35,032
Estimated tax savings
$9,967
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