413 W Hazelwood Dr
Diamond City, Arkansas, 72644-9547
2 bed • 1 bath • 5 guests • $85,000
Annual Revenue
$29,219
Profit (Cash Flow)
$6,016
Cash on Cash Return
23.3%
Annual Revenue
AirDNA projects $119/night at 47% occupancy ($20,428).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.32% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.32%
Cap Rate
13.81%
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
$4,034
Deductible property tax
$841
Your total deduction
$9,626
Your adjusted annual income
$150,000 - $9,626 = $140,373
Taxes on $140,373 (30%)
$42,112
Your old tax bill
$45,000
Your new tax bill
$42,112
Estimated tax savings
$2,887
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