3 Harlow Ln
Bella Vista, Arkansas, 72715-8929
3 bed • 2 bath • 8 guests • $325,000
Annual Revenue
$26,228
Profit (Cash Flow)
-$12,773
Cash on Cash Return
-15.3%
Annual Revenue
AirDNA projects $167/night at 43% occupancy ($26,228).
Occupancy Rate
Avg Daily Rate
Return Metrics
-15.34% 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
-15.34%
Cap Rate
2.81%
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
$15,424
Deductible property tax
$3,217
Your total deduction
$62,707
Your adjusted annual income
$150,000 - $62,707 = $87,292
Taxes on $87,292 (30%)
$26,187
Your old tax bill
$45,000
Your new tax bill
$26,187
Estimated tax savings
$18,812
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