14049 Wolf Dr
Rogers, Arkansas, 72756
4 bed • 3 bath • 12 guests • $1,000,000
Annual Revenue
$71,113
Profit (Cash Flow)
-$19,263
Cash on Cash Return
-8.0%
Annual Revenue
AirDNA projects $354/night at 55% occupancy ($71,113).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8% 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
-8%
Cap Rate
4.81%
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
$47,461
Deductible property tax
$9,899
Your total deduction
$163,016
Your adjusted annual income
$150,000 - $163,016 = -$13,016
Taxes on -$13,016 (30%)
-$3,905
Your old tax bill
$45,000
Your new tax bill
-$3,905
Estimated tax savings
$48,905
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