BNBCalc.com Investment Analysis Report of 1218 NE Monroe St, Bentonville, AR 72712, USA

2 bed • 1 bath • 5 guests • $700,000

BNB

Calc

Return Metrics

-17.43% 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

-17.43%

Cap Rate

2.57%

Return on Investment

-0.77%

Annual Revenue

$36,462

AirDNA projects $149/night at 67% occupancy ($36,462).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,535

Annual Expenses

$18,420

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,004

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$304

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$326,395

Profit on this property

$18,042

Your total deduction

$348,505

So, your new taxable income is your previous income minus your total deduction ($150,000 - $348,505)

-$198,505

Your old tax bill

$45,000

Your new tax bill

-$59,552

Estimated tax savings

$104,552

1218 NE Monroe St

Bentonville, Arkansas, 72712-4417

2 bed • 1 bath • 5 guests • $700,000

Annual Revenue

$36,462

Profit (Cash Flow)

-$29,166

Cap Rate

2.6%

Annual Revenue

$36,462

AirDNA projects $149/night at 67% occupancy ($36,462)

Occupancy Rate

Avg Daily Rate

Return Metrics

-17.43% 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

-17.43%

Cap Rate

2.57%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$126,185

Your adjusted annual income

$150,000 - $126,185 = $23,815

Taxes on $23,815 (30%)

$7,144

Your old tax bill

$45,000

Your new tax bill

$7,144

Estimated tax savings

$37,856

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