8116 Cedar Dr
Rogers, Arkansas, 72756-6398
4 bed • 3 bath • 14 guests • $1,350,000
Annual Revenue
$147,978
Profit (Cash Flow)
$24,005
Cash on Cash Return
7.5%
Annual Revenue
AirDNA projects $477/night at 73% occupancy ($127,181).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.47% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.47%
Cap Rate
8.52%
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
$64,072
Deductible property tax
$13,364
Your total deduction
$167,657
Your adjusted annual income
$150,000 - $167,657 = -$17,657
Taxes on -$17,657 (30%)
-$5,297
Your old tax bill
$45,000
Your new tax bill
-$5,297
Estimated tax savings
$50,297
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