22682 E War Eagle Rd
Springdale, Arkansas, 72764-8817
3 bed • 3 bath • 14 guests • $540,000
Annual Revenue
$70,035
Profit (Cash Flow)
$11,370
Cash on Cash Return
8.6%
Annual Revenue
AirDNA projects $284/night at 63% occupancy ($65,349).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.55% 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
8.55%
Cap Rate
8.85%
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
$25,628
Deductible property tax
$5,345
Your total deduction
$68,144
Your adjusted annual income
$150,000 - $68,144 = $81,855
Taxes on $81,855 (30%)
$24,556
Your old tax bill
$45,000
Your new tax bill
$24,556
Estimated tax savings
$20,443
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