43 Allendale Dr
Bella Vista, Arkansas, 72714
3 bed • 3 bath • 6 guests • $325,000
Annual Revenue
$33,489
Profit (Cash Flow)
-$6,456
Cash on Cash Return
-7.7%
Annual Revenue
AirDNA projects $173/night at 53% occupancy ($33,489).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.73% 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
-7.73%
Cap Rate
4.75%
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
$15,424
Deductible property tax
$3,217
Your total deduction
$56,550
Your adjusted annual income
$150,000 - $56,550 = $93,449
Taxes on $93,449 (30%)
$28,034
Your old tax bill
$45,000
Your new tax bill
$28,034
Estimated tax savings
$16,965
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