123 County Rd 574
Lakeview, Arkansas, 72642
2 bed • 4 bath • 8 guests • $650,000
Annual Revenue
$59,428
Profit (Cash Flow)
-$5,812
Cash on Cash Return
-3.7%
Annual Revenue
AirDNA projects $307/night at 53% occupancy ($59,428).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.71% 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
-3.71%
Cap Rate
5.84%
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
$30,849
Deductible property tax
$6,434
Your total deduction
$99,268
Your adjusted annual income
$150,000 - $99,268 = $50,731
Taxes on $50,731 (30%)
$15,219
Your old tax bill
$45,000
Your new tax bill
$15,219
Estimated tax savings
$29,780
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