1015 Cozy Acres Rd Mountain Pine, Arkansas, 71956
3 bed • 2 bath • 9 guests • $530,000
Annual Revenue
$60,543
Profit (Cash Flow)
$3,244
Cap Rate
7.4%
Annual Revenue
AirDNA projects $296/night at 56% occupancy ($60,543)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.48% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.48%
Cap Rate
7.35%
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
$25,154
Deductible property tax
$5,247
Your total deduction
$70,932
Your adjusted annual income
$150,000 - $70,932 = $79,068
Taxes on $79,068 (30%)
$23,720
Your old tax bill
$45,000
Your new tax bill
$23,720
Estimated tax savings
$21,280
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