1246 S Jasmine Ln
Fayetteville, Arkansas, 72704-7708
3 bed • 2 bath • 8 guests • $235,000
Annual Revenue
$24,489
Profit (Cash Flow)
-$8,226
Cash on Cash Return
-13.2%
Annual Revenue
AirDNA projects $149/night at 45% occupancy ($24,489).
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.15% 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
-13.15%
Cap Rate
3.24%
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
$11,153
Deductible property tax
$2,326
Your total deduction
$45,830
Your adjusted annual income
$150,000 - $45,830 = $104,169
Taxes on $104,169 (30%)
$31,250
Your old tax bill
$45,000
Your new tax bill
$31,250
Estimated tax savings
$13,749
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