21283 Pine Dr
Garfield, Arkansas, 72732-9681
2 bed • 3 bath • 8 guests • $175,000
Annual Revenue
$53,234
Profit (Cash Flow)
$20,837
Cash on Cash Return
44.3%
Annual Revenue
AirDNA projects $265/night at 55% occupancy ($53,234).
Occupancy Rate
Avg Daily Rate
Return Metrics
44.33% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
44.33%
Cap Rate
18.64%
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
$8,305
Deductible property tax
$1,732
Your total deduction
$7,443
Your adjusted annual income
$150,000 - $7,443 = $142,556
Taxes on $142,556 (30%)
$42,767
Your old tax bill
$45,000
Your new tax bill
$42,767
Estimated tax savings
$2,232
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