18999 Woodridge Rd
Garfield, Arkansas, 72732-8750
3 bed • 3 bath • 12 guests • $800,000
Annual Revenue
$46,331
Profit (Cash Flow)
-$27,335
Cash on Cash Return
-14.2%
Annual Revenue
AirDNA projects $295/night at 43% occupancy ($46,331).
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.18% 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
-14.18%
Cap Rate
3.32%
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
$37,968
Deductible property tax
$7,919
Your total deduction
$142,431
Your adjusted annual income
$150,000 - $142,431 = $7,568
Taxes on $7,568 (30%)
$2,270
Your old tax bill
$45,000
Your new tax bill
$2,270
Estimated tax savings
$42,729
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