9136 Hilton Pl
Rogers, Arkansas, 72756-7887
4 bed • 6 bath • 14 guests • $1,350,000
Annual Revenue
$173,490
Profit (Cash Flow)
$46,201
Cash on Cash Return
14.3%
Annual Revenue
AirDNA projects $600/night at 32% occupancy ($70,126).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.34% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.34%
Cap Rate
10.16%
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
$145,941
Your adjusted annual income
$150,000 - $145,941 = $4,058
Taxes on $4,058 (30%)
$1,217
Your old tax bill
$45,000
Your new tax bill
$1,217
Estimated tax savings
$43,782
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