306 County Rd 1524
Eureka Springs, Arkansas, 72632-9281
5 bed • 4 bath • 14 guests • $1,750,000
Annual Revenue
$149,202
Profit (Cash Flow)
-$1,918
Cash on Cash Return
-0.5%
Annual Revenue
AirDNA projects $407/night at 43% occupancy ($63,921).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.46% 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
-0.46%
Cap Rate
6.63%
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
$83,056
Deductible property tax
$17,325
Your total deduction
$249,763
Your adjusted annual income
$150,000 - $249,763 = -$99,763
Taxes on -$99,763 (30%)
-$29,928
Your old tax bill
$45,000
Your new tax bill
-$29,928
Estimated tax savings
$74,928
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