23618 War Eagle Blacktop Rd
Springdale, Arkansas, 72764-9750
3 bed • 2 bath • 10 guests • $700,000
Annual Revenue
$63,976
Profit (Cash Flow)
-$5,228
Cash on Cash Return
-3.1%
Annual Revenue
AirDNA projects $302/night at 58% occupancy ($63,976).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.08% 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
-3.08%
Cap Rate
5.99%
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
$33,222
Deductible property tax
$6,929
Your total deduction
$106,488
Your adjusted annual income
$150,000 - $106,488 = $43,511
Taxes on $43,511 (30%)
$13,053
Your old tax bill
$45,000
Your new tax bill
$13,053
Estimated tax savings
$31,946
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