279 Co Rd 707
Cotter, Arkansas, 72626
3 bed • 3 bath • 10 guests • $750,000
Annual Revenue
$73,589
Profit (Cash Flow)
-$249
Cash on Cash Return
-0.1%
Annual Revenue
AirDNA projects $276/night at 73% occupancy ($73,589).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.13% 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
-0.13%
Cap Rate
6.71%
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
$35,595
Deductible property tax
$7,424
Your total deduction
$108,501
Your adjusted annual income
$150,000 - $108,501 = $41,498
Taxes on $41,498 (30%)
$12,449
Your old tax bill
$45,000
Your new tax bill
$12,449
Estimated tax savings
$32,550
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