2704 Westminster Dr
Fayetteville, Arkansas, 72704-6045
3 bed • 3 bath • 8 guests • $255,000
Annual Revenue
$32,945
Profit (Cash Flow)
-$2,213
Cash on Cash Return
-3.3%
Annual Revenue
AirDNA projects $205/night at 44% occupancy ($32,945).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.28% 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
-3.28%
Cap Rate
5.87%
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
$12,102
Deductible property tax
$2,524
Your total deduction
$42,720
Your adjusted annual income
$150,000 - $42,720 = $107,279
Taxes on $107,279 (30%)
$32,183
Your old tax bill
$45,000
Your new tax bill
$32,183
Estimated tax savings
$12,816
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