14049 Wolf Dr Rogers, Arkansas, 72756

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$71,113

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$18,669

Profit

Revenue

$71,113

Operating Expenses

$22,325

Operating Income

$48,788

Mortgage & Taxes

$67,457

Profit (Cash Flow)

-$18,669

$240,750

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$10,750

Closing Costs

$30,000

Total

$240,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.75%

Cap Rate

4.87%

Return on Investment

8.78%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$47,461

Deductible property tax

$9,900

Your total deduction

$119,220

Your adjusted annual income

$150,000 - $119,220 = $30,780

Taxes on $30,780 (30%)

$9,234

Your old tax bill

$45,000

Your new tax bill

$9,234

Estimated tax savings

$35,766

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com