BNBCalc.com Investment Analysis Report of 109 Clark St, Jasper, AR 72641, USA

5 bed • 3 bath • 10 guests • $449,900

BNB

Calc

Return Metrics

50.74% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

50.74%

Cap Rate

16.14%

Return on Investment

72.98%

Annual Revenue

$101,355

AirDNA projects $535/night at 48% occupancy ($93,794).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,393

Annual Expenses

$28,716

Utilities

$595

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$55

Other

$50

Maintenance

$1,545

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$845

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$20,009

Deductible property tax

$2,250

Est. Depreciation Value

$209,608

Profit on this property

$72,639

Your total deduction

$159,227

So, your new taxable income is your previous income minus your total deduction ($150,000 - $159,227)

-$9,227

Your old tax bill

$45,000

Your new tax bill

-$2,768

Estimated tax savings

$47,768

109 Clark St Jasper, Arkansas, 72641

5 bed • 3 bath • 10 guests • $449,900

Annual Revenue

$101,355

Profit (Cash Flow)

$42,999

Cap Rate

16.1%

Annual Revenue

$101,355

AirDNA projects $535/night at 48% occupancy ($93,795)

Occupancy Rate

Avg Daily Rate

Return Metrics

50.74% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

50.74%

Cap Rate

16.14%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$20,009

Deductible property tax

$2,250

Your total deduction

$16,459

Your adjusted annual income

$150,000 - $16,459 = $133,541

Taxes on $133,541 (30%)

$40,062

Your old tax bill

$45,000

Your new tax bill

$40,062

Estimated tax savings

$4,938

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