9643 Erbie Cutoff Rd S Harrison, Arkansas
5 bed • 3 bath • 9 guests
Purchase Price
Est. $1,644/mo
$48,668
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $359
- Occupancy
- 37%
$5k
$35k
$70k
$100k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,408
Profit
Revenue
$48,668
Operating Expenses
$25,117
Operating Income
$23,551
Mortgage & Taxes
$24,959
Profit (Cash Flow)
-$1,408
$111,148
Cash Investment
Down Payment
$74,000
Renos & Furnishing
$26,048
Closing Costs
$11,100
Total
$111,148
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.26%
Cap Rate
6.36%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$17,561
Deductible property tax
$3,663
Estimated gross deduction
$111,387
Your income tax rate
Estimated tax savings
$33,416
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...