Arkansas 58 Arkansas
2 bed • 1.5 bath • 4 guests • $180,000
Annual Revenue
$13,806
Profit (Cash Flow)
-$13,801
Cap Rate
-0.9%
Annual Revenue
AirDNA projects $105/night at 36% occupancy ($13,806)
Occupancy Rate
Avg Daily Rate
Return Metrics
-28.88% 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
-28.88%
Cap Rate
-0.92%
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
$8,543
Deductible property tax
$1,782
Your total deduction
$39,671
Your adjusted annual income
$150,000 - $39,671 = $110,329
Taxes on $110,329 (30%)
$33,099
Your old tax bill
$45,000
Your new tax bill
$33,099
Estimated tax savings
$11,901
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