8603 Apple Ln
Rogers, Arkansas, 72756-3061
4 bed • 3 bath • 14 guests • $500,000
Annual Revenue
$57,558
Profit (Cash Flow)
$2,676
Cash on Cash Return
2.1%
Annual Revenue
AirDNA projects $309/night at 51% occupancy ($57,558).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.12% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.12%
Cap Rate
7.27%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$72,646
Your adjusted annual income
$150,000 - $72,646 = $77,353
Taxes on $77,353 (30%)
$23,206
Your old tax bill
$45,000
Your new tax bill
$23,206
Estimated tax savings
$21,793
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