311 NW Lasalle Dr
Bentonville, Arkansas, 72712-4466
6 bed • 5 bath • 14 guests • $950,000
Annual Revenue
$84,919
Profit (Cash Flow)
-$3,880
Cash on Cash Return
-1.7%
Annual Revenue
AirDNA projects $375/night at 62% occupancy ($84,919).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.66% 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
-1.66%
Cap Rate
6.33%
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
$45,087
Deductible property tax
$9,405
Your total deduction
$143,669
Your adjusted annual income
$150,000 - $143,669 = $6,330
Taxes on $6,330 (30%)
$1,899
Your old tax bill
$45,000
Your new tax bill
$1,899
Estimated tax savings
$43,100
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