8016 Gum Ln
Rogers, Arkansas, 72756
2 bed • 1 bath • 6 guests • $225,000
Annual Revenue
$43,215
Profit (Cash Flow)
$8,749
Cash on Cash Return
15.1%
Annual Revenue
AirDNA projects $174/night at 68% occupancy ($43,215).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.08% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.08%
Cap Rate
10.63%
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
$10,678
Deductible property tax
$2,227
Your total deduction
$26,055
Your adjusted annual income
$150,000 - $26,055 = $123,944
Taxes on $123,944 (30%)
$37,183
Your old tax bill
$45,000
Your new tax bill
$37,183
Estimated tax savings
$7,816
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