13090 Schoolhouse Dr
Lowell, Arkansas, 72745-9259
3 bed • 3 bath • 12 guests • $625,000
Annual Revenue
$72,683
Profit (Cash Flow)
$7,398
Cash on Cash Return
4.9%
Annual Revenue
AirDNA projects $398/night at 44% occupancy ($63,961).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.85% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.85%
Cap Rate
7.92%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$83,748
Your adjusted annual income
$150,000 - $83,748 = $66,251
Taxes on $66,251 (30%)
$19,875
Your old tax bill
$45,000
Your new tax bill
$19,875
Estimated tax savings
$25,124
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