229 Little John Trail Hot Springs, Arkansas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,452/mo
$43,840
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $352
- Occupancy
- 34%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,187
Profit
Revenue
$43,840
Operating Expenses
$23,982
Operating Income
$19,858
Mortgage & Taxes
$22,045
Profit (Cash Flow)
-$2,187
$89,244
Cash Investment
Down Payment
$65,360
Renos & Furnishing
$14,080
Closing Costs
$9,804
Total
$89,244
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.45%
Cap Rate
6.07%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$15,510
Deductible property tax
$3,235
Estimated gross deduction
$95,704
Your income tax rate
Estimated tax savings
$28,711
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...