1218 NE Monroe St
Bentonville, Arkansas, 72712-4417
2 bed • 1 bath • 5 guests • $700,000
Annual Revenue
$36,462
Profit (Cash Flow)
-$29,165
Cash on Cash Return
-17.4%
Annual Revenue
AirDNA projects $149/night at 67% occupancy ($36,462).
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.43% 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
-17.43%
Cap Rate
2.57%
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
$33,222
Deductible property tax
$6,929
Your total deduction
$128,985
Your adjusted annual income
$150,000 - $128,985 = $21,014
Taxes on $21,014 (30%)
$6,304
Your old tax bill
$45,000
Your new tax bill
$6,304
Estimated tax savings
$38,695
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