17270 AR-12 Rogers, Arkansas, 72756-8404
5 bed • 3 bath • 14 guests
Est. $2,878/mo

Inquire about this property
Contact Agent
$59,783
Annual Revenue
AirDNA projects $264/night at 62% occupancy ($59,783.13).
Top 101% of comparables
Top 101% of comparables
-$1,543
Profit
Revenue
$59,783
Operating Expenses
$20,852
Operating Income
$38,931
Mortgage & Taxes
$40,474
Profit (Cash Flow)
-$1,543
$150,750
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$12,750
Closing Costs
$18,000
Total
$150,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.02%
Cap Rate
6.48%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$28,477
Deductible property tax
$5,940
Your total deduction
$132,849
Your adjusted annual income
$150,000 - $132,849 = $17,151
Taxes on $17,151 (30%)
$5,145
Your old tax bill
$45,000
Your new tax bill
$5,145
Estimated tax savings
$39,855
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com