256 Chappel Hill Rd
Hot Springs, Arkansas, 71913-6643
4 bed • 3 bath • 12 guests • $550,000
Annual Revenue
$83,772
Profit (Cash Flow)
$22,109
Cash on Cash Return
16.1%
Annual Revenue
AirDNA projects $376/night at 61% occupancy ($83,772).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.1% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.1%
Cap Rate
10.76%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$60,056
Your adjusted annual income
$150,000 - $60,056 = $89,943
Taxes on $89,943 (30%)
$26,982
Your old tax bill
$45,000
Your new tax bill
$26,982
Estimated tax savings
$18,017
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