2401 W Valley Dr
Fayetteville, Arkansas, 72703-1122
4 bed • 2 bath • 8 guests • $295,000
Annual Revenue
$44,519
Profit (Cash Flow)
$5,156
Cash on Cash Return
6.6%
Annual Revenue
AirDNA projects $239/night at 51% occupancy ($44,519).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.58% 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
6.58%
Cap Rate
8.49%
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
$14,001
Deductible property tax
$2,920
Your total deduction
$41,943
Your adjusted annual income
$150,000 - $41,943 = $108,056
Taxes on $108,056 (30%)
$32,416
Your old tax bill
$45,000
Your new tax bill
$32,416
Estimated tax savings
$12,583
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