2401 W Valley Dr
Fayetteville, Arkansas, 72703-1122
4 bed • 2 bath • 8 guests • $290,000
Annual Revenue
$73,078
Profit (Cash Flow)
$30,337
Cash on Cash Return
39.3%
Annual Revenue
AirDNA projects $244/night at 50% occupancy ($44,559).
Occupancy Rate
Avg Daily Rate
Return Metrics
39.29% 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
39.29%
Cap Rate
17.2%
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
$13,763
Deductible property tax
$2,870
Your total deduction
$16,076
Your adjusted annual income
$150,000 - $16,076 = $133,923
Taxes on $133,923 (30%)
$40,177
Your old tax bill
$45,000
Your new tax bill
$40,177
Estimated tax savings
$4,822
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