BNBCalc.com Investment Analysis Report of 12449 Ranch Rd, Lowell, AR 72745, USA

4 bed • 3 bath • 12 guests • $950,000

BNB

Calc

Return Metrics

-9.33% 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

-9.33%

Cap Rate

4.49%

Return on Investment

7.17%

Annual Revenue

$64,787

AirDNA projects $362/night at 49% occupancy ($64,786).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,842

Annual Expenses

$22,102

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,240

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$540

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$444,416

Profit on this property

$42,685

Your total deduction

$456,224

So, your new taxable income is your previous income minus your total deduction ($150,000 - $456,224)

-$306,224

Your old tax bill

$45,000

Your new tax bill

-$91,867

Estimated tax savings

$136,867

12449 Ranch Rd

Lowell, Arkansas, 72745-8529

4 bed • 3 bath • 12 guests • $950,000

Annual Revenue

$64,787

Profit (Cash Flow)

-$21,395

Cap Rate

4.5%

Annual Revenue

$64,787

AirDNA projects $362/night at 49% occupancy ($64,787)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.33% 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

-9.33%

Cap Rate

4.49%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$153,488

Your adjusted annual income

$150,000 - $153,488 = -$3,488

Taxes on -$3,488 (30%)

-$1,046

Your old tax bill

$45,000

Your new tax bill

-$1,046

Estimated tax savings

$46,046

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