926 Independence Dr Malvern, Arkansas, 72104-7756
4 bed • 4 bath • 12 guests • $500,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$58,658
Profit (Cash Flow)
$3,633
Cap Rate
7.5%
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 (USA)
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
$23,731
Deductible property tax
$4,950
Your total deduction
$66,922
Your adjusted annual income
$150,000 - $66,922 = $83,078
Taxes on $83,078 (30%)
$24,923
Your old tax bill
$45,000
Your new tax bill
$24,923
Estimated tax savings
$20,077
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