926 Independence Dr
Malvern, Arkansas, 72104-7756
4 bed • 4 bath • 12 guests • $500,000
Annual Revenue
$58,658
Profit (Cash Flow)
$3,632
Cash on Cash Return
2.9%
Annual Revenue
AirDNA projects $292/night at 55% occupancy ($58,658).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.88% 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
2.88%
Cap Rate
7.47%
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
$71,849
Your adjusted annual income
$150,000 - $71,849 = $78,150
Taxes on $78,150 (30%)
$23,445
Your old tax bill
$45,000
Your new tax bill
$23,445
Estimated tax savings
$21,554
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