12449 Ranch Rd
Lowell, Arkansas, 72745-8529
4 bed • 3 bath • 12 guests • $950,000
Annual Revenue
$64,786
Profit (Cash Flow)
-$21,395
Cash on Cash Return
-9.3%
Annual Revenue
AirDNA projects $362/night at 49% occupancy ($64,786).
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.33% 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
-9.33%
Cap Rate
4.49%
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
$45,087
Deductible property tax
$9,405
Your total deduction
$158,304
Your adjusted annual income
$150,000 - $158,304 = -$8,304
Taxes on -$8,304 (30%)
-$2,491
Your old tax bill
$45,000
Your new tax bill
-$2,491
Estimated tax savings
$47,491
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