112 W 7th St
Fayetteville, Arkansas, 72701-6527
3 bed • 3 bath • 8 guests • $500,000
Annual Revenue
$42,602
Profit (Cash Flow)
-$10,576
Cash on Cash Return
-9.2%
Annual Revenue
AirDNA projects $243/night at 48% occupancy ($42,602).
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.19% 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
-9.19%
Cap Rate
4.62%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$79,018
Your adjusted annual income
$150,000 - $79,018 = $70,981
Taxes on $70,981 (30%)
$21,294
Your old tax bill
$45,000
Your new tax bill
$21,294
Estimated tax savings
$23,705
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