BNBCalc.com Investment Analysis Report of 112 W 7th St, Fayetteville, AR 72701, USA

3 bed • 3 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

-9.19% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-9.19%

Cap Rate

4.62%

Return on Investment

8.11%

Annual Revenue

$42,602

AirDNA projects $243/night at 48% occupancy ($42,602).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,622

Annual Expenses

$19,458

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,055

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$355

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$230,282

Profit on this property

$23,144

Your total deduction

$235,819

So, your new taxable income is your previous income minus your total deduction ($150,000 - $235,819)

-$85,819

Your old tax bill

$45,000

Your new tax bill

-$25,746

Estimated tax savings

$70,746

112 W 7th St

Fayetteville, Arkansas, 72701-6527

3 bed • 3 bath • 8 guests • $500,000

Annual Revenue

$42,602

Profit (Cash Flow)

-$10,576

Cap Rate

4.6%

Annual Revenue

$42,602

AirDNA projects $243/night at 48% occupancy ($42,602)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.19% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.19%

Cap Rate

4.62%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$79,019

Your adjusted annual income

$150,000 - $79,019 = $70,981

Taxes on $70,981 (30%)

$21,294

Your old tax bill

$45,000

Your new tax bill

$21,294

Estimated tax savings

$23,706

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