BNBCalc.com Investment Analysis Report of 110 Marsh Harbor Dr, Hot Springs National Park, AR 71913, USA

2 bed • 1.5 bath • 5 guests • $136,500

BNB

Calc

Return Metrics

94.61% 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

94.61%

Cap Rate

15.51%

Return on Investment

151.94%

Annual Revenue

$40,674

AirDNA projects $192/night at 67% occupancy ($46,984).

User selected values for this report: 58% occupancy rate, $192 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,625

Annual Expenses

$19,499

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$365

Property Insurance

$100

HOA

$45

Landscaping

$50

Ongoing Repairs

$70

Supplies

$50

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$800

Platform Fee (i.e. Airbnb)

$102

Property Manager Fee

$698

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

$7,142

Deductible property tax

$1,502

Est. Depreciation Value

$46,562

Profit on this property

$21,175

Your total deduction

$34,031

So, your new taxable income is your previous income minus your total deduction ($150,000 - $34,031)

$115,969

Your old tax bill

$45,000

Your new tax bill

$34,791

Estimated tax savings

$10,209

property-location

110 Marsh Harbor Dr Arkansas, 71913-7766

2 bed • 1.5 bath • 5 guests

Est. $655/mo

Agent

Inquire about this property

Contact Agent

$40,674

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

94.61%

Cap Rate

15.51%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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 est deduction will be...

Deductible mortgage interest

$7,142

Deductible property tax

$1,502

Your total deduction

$2,638

Your adjusted annual income

$150,000 - $2,638 = $147,362

Taxes on $147,362 (30%)

$44,209

Your old tax bill

$45,000

Your new tax bill

$44,209

Estimated tax savings

$791

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com