1480 N Desoto Pl
Fayetteville, Arkansas, 72703-1953
3 bed • 3 bath • 8 guests • $465,000
Annual Revenue
$43,489
Profit (Cash Flow)
-$7,200
Cash on Cash Return
-6.2%
Annual Revenue
AirDNA projects $243/night at 49% occupancy ($43,489).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.22% 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
-6.22%
Cap Rate
5.19%
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
$22,069
Deductible property tax
$4,603
Your total deduction
$76,455
Your adjusted annual income
$150,000 - $76,455 = $73,544
Taxes on $73,544 (30%)
$22,063
Your old tax bill
$45,000
Your new tax bill
$22,063
Estimated tax savings
$22,936
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