1261 Akers Rd
Arkansas, 71901-9338
4 bed • 3 bath • 12 guests • $444,000
Annual Revenue
$60,374
Profit (Cash Flow)
$8,906
Cash on Cash Return
7.9%
Annual Revenue
AirDNA projects $285/night at 58% occupancy ($60,374).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.89% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.89%
Cap Rate
8.74%
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
$21,072
Deductible property tax
$4,395
Your total deduction
$58,754
Your adjusted annual income
$150,000 - $58,754 = $91,245
Taxes on $91,245 (30%)
$27,373
Your old tax bill
$45,000
Your new tax bill
$27,373
Estimated tax savings
$17,626
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