400 Main St
Hot Springs, Arkansas, 71913-4949
3 bed • 1 bath • 6 guests • $450,000
Annual Revenue
$73,048
Profit (Cash Flow)
$16,188
Cash on Cash Return
13.9%
Annual Revenue
AirDNA projects $177/night at 47% occupancy ($30,384).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.89% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.89%
Cap Rate
10.13%
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
$19,484
Deductible property tax
$4,950
Your total deduction
$53,275
Your adjusted annual income
$150,000 - $53,275 = $96,724
Taxes on $96,724 (30%)
$29,017
Your old tax bill
$45,000
Your new tax bill
$29,017
Estimated tax savings
$15,982
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