BNBCalc.com Investment Analysis Report of 123 County Rd 574, Lakeview, AR 72642, USA

2 bed • 4 bath • 8 guests • $650,000

BNB

Calc

Return Metrics

-3.71% 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

-3.71%

Cap Rate

5.84%

Return on Investment

12.82%

Annual Revenue

$59,429

AirDNA projects $307/night at 53% occupancy ($59,428).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,784

Annual Expenses

$21,406

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,195

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$495

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$303,847

Profit on this property

$38,023

Your total deduction

$303,108

So, your new taxable income is your previous income minus your total deduction ($150,000 - $303,108)

-$153,108

Your old tax bill

$45,000

Your new tax bill

-$45,932

Estimated tax savings

$90,932

123 County Rd 574

Lakeview, Arkansas, 72642

2 bed • 4 bath • 8 guests • $650,000

Annual Revenue

$59,429

Profit (Cash Flow)

-$5,813

Cap Rate

5.8%

Annual Revenue

$59,429

AirDNA projects $307/night at 53% occupancy ($59,429)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.71% 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

-3.71%

Cap Rate

5.84%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$96,132

Your adjusted annual income

$150,000 - $96,132 = $53,868

Taxes on $53,868 (30%)

$16,160

Your old tax bill

$45,000

Your new tax bill

$16,160

Estimated tax savings

$28,840

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