342 Sunset Bay Rd Hot Springs, Arkansas, 71913-7096
4 bed • 4 bath • 12 guests
Est. $3,597/mo

Inquire about this property
Contact Agent
$75,737
Annual Revenue
Projected nightly rate is $432/night at 48% occupancy.
Top 101% of comparables
Top 101% of comparables
$2,219
Profit
Revenue
$75,737
Operating Expenses
$22,926
Operating Income
$52,811
Mortgage & Taxes
$50,593
Profit (Cash Flow)
$2,219
$183,500
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$11,000
Closing Costs
$22,500
Total
$183,500
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.2%
Cap Rate
7.04%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$35,596
Deductible property tax
$7,425
Your total deduction
$73,601
Your adjusted annual income
$150,000 - $73,601 = $76,399
Taxes on $76,399 (30%)
$22,920
Your old tax bill
$45,000
Your new tax bill
$22,920
Estimated tax savings
$22,080
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com