256 Chappel Hill Rd Hot Springs, Arkansas, 71913-6643
4 bed • 3 bath • 12 guests • $550,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$83,772
Profit (Cash Flow)
$22,110
Cap Rate
10.8%
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 (USA)
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
$26,104
Deductible property tax
$5,445
Your total deduction
$55,241
Your adjusted annual income
$150,000 - $55,241 = $94,759
Taxes on $94,759 (30%)
$28,428
Your old tax bill
$45,000
Your new tax bill
$28,428
Estimated tax savings
$16,572
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