209 Massey Ln
Mena, Arkansas, 71953-8863
3 bed • 3 bath • 13 guests • $429,000
Annual Revenue
$52,266
Profit (Cash Flow)
$8,235
Cash on Cash Return
7.7%
Annual Revenue
AirDNA projects $226/night at 54% occupancy ($44,574).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.66% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.66%
Cap Rate
8.05%
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
$20,807
Deductible property tax
$1,287
Your total deduction
$56,190
Your adjusted annual income
$150,000 - $56,190 = $93,809
Taxes on $93,809 (30%)
$28,142
Your old tax bill
$45,000
Your new tax bill
$28,142
Estimated tax savings
$16,857
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